
| 2021 | 2022 | 2023 | 2024 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | - | - | - | - | - |
COGS | 0.0296 | - | 0.130153 | 0.365952 | 0.841856 |
Gross Profit | (0.0296) | - | (0.130153) | (0.365952) | (0.841856) |
Operating Expenses & Income | |||||
Operating Income | (0.516514) | (1.324145) | (3.67383) | (5.36395) | (7.213534) |
Total Operating Expenses | 0.516514 | 1.324145 | 3.67383 | 5.36395 | 7.213534 |
R&D Expenses | - | - | 0.500664 | 1.420385 | 0.225845 |
Selling General & Admin Expenses | 0.309938 | 1.263486 | 2.671673 | 3.007713 | 5.175669 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.0401) | - | - | - | (0.221691) |
Interest Income | - | - | 0.0176 | 0.0779 | 0.001735 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (0.778304) | (3.891597) | (5.454588) | (4.993082) | (15.92) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |