

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | 0.0447 | |
COGS | - | 0.314275 | - | - | - | |
Gross Profit | - | (0.314275) | - | - | 0.0447 | |
Operating Expenses & Income | ||||||
Operating Income | (1.013517) | (0.980521) | (1.720439) | 4.086113 | (2.215245) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.142248 | 0.1896 | 0.178355 | 0.183333 | 0.510045 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0031) | (0.0605) | (0.128804) | (0.0627) | (0.0443) | |
Interest Income | 0.000691 | 0.00634 | 0.043 | 0.0232 | 0.008083 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (1.06589) | (1.199756) | (1.800959) | 4.042774 | (2.256601) | |
Supplemental | ||||||
EBIT | (5.716911) | (2.665317) | - | - | - | |
EBITDA | (1.005364) | (1.081006) | - | - | - | |