

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | 0.00125 | |
COGS | 0.0429 | 0.0436 | 0.042 | 0.0383 | - | |
Gross Profit | (0.0429) | (0.0436) | (0.042) | (0.0383) | - | |
Operating Expenses & Income | ||||||
Operating Income | (4.475) | (9.267) | (5.001) | (5.816192) | - | |
Total Operating Expenses | 4.475 | 9.267 | 5.001 | 5.816192 | 7.521904 | |
R&D Expenses | 1.792 | 3.44 | 2.569 | 3.440296 | 4.333474 | |
Selling General & Admin Expenses | 2.267 | 5.652 | 2.337 | 2.336263 | 3.053431 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.538708) | (0.0723) | (0.004558) | (0.000626) | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (95.05) | (0.975) | 9.881203 | - | - | |
Net Income | ||||||
Net Income | 90.03 | 0.974979 | (9.881) | (8.226307) | (6.531524) | |
Supplemental | ||||||
EBIT | (4.474894) | (9.267568) | (5.000955) | (8.225681) | - | |
EBITDA | (4.432) | (9.224) | (4.959) | (8.187361) | 0.0411 | |