

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (10.03) | (8.499558) | (8.331749) | (12.01) | (10.85) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 5.719793 | 6.217486 | 6.592599 | 6.217094 | 8.212121 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (3.496568) | (0.071) | (0.0384) | (0.0552) | (0.0368) | |
Interest Income | 0.005346 | 0.256192 | 0.265191 | 0.48367 | 0.443349 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (10.36) | (7.837597) | (7.569376) | (11.14) | (10.11) | |
Supplemental | ||||||
EBIT | (9.83062) | (8.499558) | (7.742942) | (11.53) | (10.56) | |
EBITDA | (6.924923) | (7.868601) | (7.586695) | (11.36) | (10.43) | |