

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.1325 | 0.0948 | 0.0642 | 0.0791 | 0.0907 | |
Gross Profit | (0.1325) | (0.0948) | (0.0642) | (0.0791) | (0.0907) | |
Operating Expenses & Income | ||||||
Operating Income | (9.283737) | (9.245261) | (6.575066) | (3.59146) | (4.610197) | |
Total Operating Expenses | 9.283737 | 9.245261 | 6.575066 | 3.59146 | 4.610197 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 4.782981 | 4.366133 | 2.690171 | 0.987159 | 1.813929 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.876047) | (0.0135) | (0.008544) | (0.00205) | (0.002178) | |
Interest Income | 0.002231 | 0.0303 | 0.500927 | 0.821553 | 0.345352 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (3.781565) | (111.1) | (14.44) | (32.82) | (52.91) | |
Supplemental | ||||||
EBIT | (2.38205) | (117.1) | (14.43) | (32.82) | (52.91) | |
EBITDA | (1.905518) | (111.1) | (14.43) | (32.82) | (52.91) | |