
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | - | - | 0.054 | 1.031 | 2.403 |
COGS | 0.0827 | - | - | 0.889 | 2.281 |
Gross Profit | (0.0827) | - | 0.054 | 0.142 | 0.122 |
Operating Expenses & Income | |||||
Operating Income | (2.588324) | (3.266174) | (6.3105) | (5.899) | (4.334) |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.202817 | 1.716445 | 2.853 | 2.519 | 2.612 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | - | - | - |
Interest Income | 0.005334 | 0.0623 | 0.5415 | 0.327 | 0.074 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (3.705797) | (3.638747) | 2.1165 | (3.919) | (15.98) |
Supplemental | |||||
EBIT | (3.589782) | (2.919696) | 4.644 | (5.899) | (4.334) |
EBITDA | - | (3.250227) | (6.234) | (5.454) | (4.334) |