
| 2023 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.495924 | 0.495924 | 11.73 | 1.148095 | - | |
Gross Profit | (0.495924) | (0.495924) | (11.73) | (1.148095) | - | |
Operating Expenses & Income | ||||||
Operating Income | (38.96) | (38.96) | (33.13) | (22.24) | 27.39 | |
Total Operating Expenses | 38.96 | 38.96 | 21.4 | 21.09 | (27.39) | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 23.21 | 23.21 | 22.7 | 18.05 | 22.84 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0491) | (0.0491) | (0.0336) | (0.0514) | (0.033) | |
Interest Income | 2.540761 | 2.540761 | 0.91368 | - | 1.857 | |
Income Tax Expense | - | - | 18.92 | (1.867797) | (3.09) | |
Net Income | ||||||
Net Income | (37.87) | (37.87) | (30.72) | (56.19) | (48.4) | |
Supplemental | ||||||
EBIT | - | - | (35.66) | (22.24) | (51.45) | |
EBITDA | - | - | (35.42) | (21.09) | (50.53) | |