
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.003 | 0.003 | 4.163 | 0.003 | - | |
Gross Profit | (0.003) | (0.003) | (4.163) | (0.003) | - | |
Operating Expenses & Income | ||||||
Operating Income | (7.796) | (37.41) | (13.76) | (11.96) | - | |
Total Operating Expenses | 7.796 | 37.41 | 9.594 | 11.96 | 38.31 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2.834 | 4.904 | 3.533 | 4.181 | 22.23 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.827) | (2.336) | (4.49) | (0.048) | - | |
Interest Income | - | - | - | 0.094 | - | |
Income Tax Expense | 2.827 | (0.304) | (0.139) | - | (2.226) | |
Net Income | ||||||
Net Income | (10.89) | (40.08) | (11.44) | (16.3) | (48.55) | |
Supplemental | ||||||
EBIT | (8.06) | (38.28) | (7.547) | (17.93) | - | |
EBITDA | (8.057) | (38.27) | (7.545) | (17.93) | - | |