

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (54.26) | (162.5) | (102.6) | (33.14) | (57.52) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 4.901373 | 6.744746 | 5.877321 | 6.554981 | 16.86 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0179) | (0.0286) | (0.0615) | (0.0135) | (0.0601) | |
Interest Income | 0.198105 | 5.212978 | 5.333417 | 1.251767 | 16.45 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (54.02) | (157.1) | (101) | (19.24) | (41.09) | |
Supplemental | ||||||
EBIT | (54.24) | (162.4) | (100.9) | (19.23) | (41.03) | |
EBITDA | (53.52) | (156.2) | (92.5) | (18.55) | (40.54) | |