
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | - | 0.0218 | 0.027 | 0.027 | 0.0141 | |
Gross Profit | - | (0.0218) | (0.027) | (0.027) | (0.0141) | |
Operating Expenses & Income | ||||||
Operating Income | (9.16796) | (6.945049) | (2.892411) | (3.573427) | (6.805061) | |
Total Operating Expenses | 9.16796 | 6.945049 | 2.892411 | 3.573427 | 6.805061 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2.580073 | 2.03665 | 1.330963 | 1.491038 | 2.071045 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | 0.0243 | 0.0349 | 0.0304 | 0.0742 | 0.139264 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (5.516416) | (7.567819) | (4.307735) | (6.860957) | (5.215301) | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |