

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.15 | 0.324869 | 1.104584 | 1.179707 | 0.418915 | |
COGS | 0.008288 | 0.101969 | 0.510275 | 0.653 | 0.340927 | |
Gross Profit | 0.141712 | 0.2229 | 0.594309 | 0.526705 | 0.078 | |
Operating Expenses & Income | ||||||
Operating Income | (4.66108) | (12.16) | (4.419123) | (0.997031) | (1.889529) | |
Total Operating Expenses | 4.802788 | 12.38 | 5.013432 | 1.523736 | 1.967517 | |
R&D Expenses | 0.0103 | 0.0626 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.401327) | (1.291257) | (2.379035) | (0.382152) | (2.208557) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.000002 | 0.000003 | - | - | - | |
Net Income | ||||||
Net Income | (5.062399) | (13.39) | (6.569608) | (1.344284) | (4.051127) | |
Supplemental | ||||||
EBIT | (4.661072) | (12.09) | (4.419123) | (0.997031) | (1.889529) | |
EBITDA | (4.652784) | (12.09) | (4.412103) | (0.990011) | (1.882509) | |