

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.0246 | 0.0338 | 0.0201 | 0.0735 | 0.1128 | |
COGS | 0.173985 | 0.404 | 1.0819 | 0.5262 | 0.5847 | |
Gross Profit | (0.149431) | (0.3702) | (1.0618) | (0.4527) | (0.4719) | |
Operating Expenses & Income | ||||||
Operating Income | (6.456375) | (8.9975) | (6.2398) | (7.5609) | (8.9514) | |
Total Operating Expenses | 6.480929 | 9.0313 | 6.2599 | 7.6344 | 9.0642 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 6.335205 | 8.9327 | 7.3978 | 7.5599 | 8.8005 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0249) | (0.0366) | (0.033) | (0.0475) | (0.0478) | |
Interest Income | 0.004445 | 0.1057 | 0.507 | 0.3914 | 0.2365 | |
Income Tax Expense | (0.808186) | - | - | - | - | |
Net Income | ||||||
Net Income | (5.668633) | (7.296) | (4.8134) | (5.9022) | (7.2361) | |
Supplemental | ||||||
EBIT | (6.456375) | (8.8918) | (5.7328) | (7.1695) | (8.7149) | |
EBITDA | (5.417733) | (7.2968) | (3.9967) | (5.3794) | (6.638) | |