

| 2021 | 2022 | 2023 | 2024 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 13.7 | 14.3 | 0.649929 | 1.130174 | - | |
Gross Profit | (13.7) | (14.3) | (0.649929) | (1.130174) | - | |
Operating Expenses & Income | ||||||
Operating Income | (30.96) | (41.88) | (53.61) | (34.16) | (23.88) | |
Total Operating Expenses | 30.96 | 41.88 | 53.61 | 34.16 | 23.88 | |
R&D Expenses | 0.0814 | 0.0106 | - | - | - | |
Selling General & Admin Expenses | 16.99 | 26.11 | 30.63 | 31.03 | 22.84 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.205907) | (0.0197) | (0.05) | (0.062) | (0.033) | |
Interest Income | - | 0.351657 | 3.638735 | 0.922 | 1.857 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (30.16) | (39.93) | (45.64) | 105.8 | (48.4) | |
Supplemental | ||||||
EBIT | (30.78) | (41.21) | (52.97) | - | - | |
EBITDA | (16.25) | (25.61) | - | - | - | |