

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 0.803689 | 0.0134 | - | - | |
COGS | - | 0.67329 | 0.007153 | - | - | |
Gross Profit | - | 0.130399 | 0.00624 | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (15.69) | (6.886444) | (8.767508) | (12.59) | (13.09) | |
Total Operating Expenses | 15.69 | 7.690133 | 8.780901 | 12.59 | 13.09 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 7.430653 | 3.870673 | 5.357652 | 6.654969 | 11.22 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (4.640537) | (6.111118) | (4.89364) | (4.283011) | (5.361408) | |
Interest Income | 0.0427 | 0.338205 | 0.630371 | 0.984857 | 0.954458 | |
Income Tax Expense | (2.022334) | - | - | - | - | |
Net Income | ||||||
Net Income | (13.95) | (1.446687) | (13.37) | (4.22935) | (18.21) | |
Supplemental | ||||||
EBIT | (15.64) | 4.803275 | (8.474192) | 0.0537 | (12.84) | |
EBITDA | (15.59) | 4.860844 | (8.401089) | 0.12011 | (12.76) | |