
| 2021 | 2022 | 2023 | 2024 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 0.001038 | 0.001038 | 0.0159 | 0.0201 | |
COGS | - | - | - | - | 0.0163 | |
Gross Profit | - | 0.001038 | 0.001038 | 0.0159 | 0.003777 | |
Operating Expenses & Income | ||||||
Operating Income | (1.047107) | (0.325385) | (0.325385) | (0.76637) | (0.005907) | |
Total Operating Expenses | 1.047108 | 0.326423 | 0.326423 | 0.78229 | 0.009684 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.0691 | 1.047108 | 0.326423 | 0.274581 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | - | - | 0.004339 | 0.005338 | - | |
Income Tax Expense | - | 0.000774 | 0.000774 | 0.00053 | - | |
Net Income | ||||||
Net Income | (1.047107) | (0.32182) | (0.32182) | (0.761837) | (0.005905) | |
Supplemental | ||||||
EBIT | (1.047107) | (0.321046) | (0.65077) | (0.258659) | - | |
EBITDA | (0.977987) | 0.726062 | (0.325385) | (0.258659) | (0.005907) | |