

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 0.000003 | - | - | - | |
COGS | 0.107528 | 0.105538 | 0.0245 | 0.117468 | 0.0365 | |
Gross Profit | (0.108) | (0.106) | (0.0245) | (0.117) | (0.0365) | |
Operating Expenses & Income | ||||||
Operating Income | (5.718) | (3.638) | (0.153) | (0.433) | (0.367109) | |
Total Operating Expenses | 5.61 | 3.533 | 0.302704 | 0.315986 | 0.330642 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.277348) | (0.137967) | (0.790734) | (1.079) | (1.916308) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.000002 | 0.000002 | 0.000001 | - | - | |
Net Income | ||||||
Net Income | 208.4 | (1.362) | (7.314) | (1.513) | (2.283417) | |
Supplemental | ||||||
EBIT | 208.7 | (1.224538) | (6.98) | (0.433468) | (0.367109) | |
EBITDA | 208.8 | (1.119) | (6.959713) | (0.391) | (0.349642) | |