

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | - | - | - | 0.667131 | 0.0925 |
COGS | 0.0197 | 0.013 | 0.0422 | 0.401437 | 0.151922 |
Gross Profit | (0.0197) | (0.013) | (0.0422) | 0.265694 | (0.0594) |
Operating Expenses & Income | |||||
Operating Income | (0.546989) | (0.657375) | (1.057773) | (1.637943) | (5.353039) |
Total Operating Expenses | 0.54699 | 0.657375 | 1.057773 | 1.903637 | 5.44553 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 0.54699 | 0.657375 | 0.340065 | 1.903637 | 5.293608 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | - | - | - |
Interest Income | - | - | - | - | - |
Income Tax Expense | (0.000001) | 0.000005 | - | 0.0189 | - |
Net Income | |||||
Net Income | (0.548438) | (0.657375) | (1.071845) | (1.713123) | (5.420195) |
Supplemental | |||||
EBIT | (0.54844) | (0.657375) | (1.057773) | (1.637943) | - |
EBITDA | (0.528726) | (0.644378) | (1.001237) | (1.637737) | - |