
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.192351 | 6.261091 | 2.888482 | 0.0395 | - | |
COGS | 0.403384 | 10.83 | 3.833684 | - | - | |
Gross Profit | (0.211033) | (4.565529) | (0.945202) | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (6.058268) | (28.3) | (14.84) | (2.991693) | (3.357877) | |
Total Operating Expenses | 5.847235 | 23.74 | 13.89 | 3.031188 | 3.357877 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 5.847235 | 2.981883 | 3.889537 | - | 2.754038 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0541) | (0.227376) | (0.497768) | (0.455194) | - | |
Interest Income | - | - | 0.0979 | 0.21 | 0.21 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 3.23939 | (28.22) | (17.53) | (4.387192) | (14.29) | |
Supplemental | ||||||
EBIT | (6.058268) | (27.99) | (17.79) | (3.704712) | (14.29) | |
EBITDA | (5.781505) | (22.63) | (16.89) | (2.991693) | (14.29) | |