
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | - | - | - | - | - |
COGS | 0.014 | - | 3.805 | 12.48 | 3.649 |
Gross Profit | (0.014) | - | (3.805) | (12.48) | (3.649) |
Operating Expenses & Income | |||||
Operating Income | (2.368) | (4.196) | (14.63) | (17.41) | (8.332) |
Total Operating Expenses | 2.368 | 4.196 | 14.63 | 17.41 | 8.332 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.554 | 2.489 | 6.635 | 2.619 | 2.648 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.018) | - | (5.818) | (2.263) | (5.485) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 2.736 | (5.359) | (20.38) | (19.31) | (17.77) |
Supplemental | |||||
EBIT | 2.291 | (4.07) | - | - | - |
EBITDA | 2.33 | (5.749) | - | - | - |