
| 2021 | 2022 | 2023 | 2024 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 9.318732 | 10.6 | 0.45173 | 1.130174 | - | |
Gross Profit | (9.318732) | (10.6) | (0.45173) | (1.130174) | - | |
Operating Expenses & Income | ||||||
Operating Income | (21.06) | (31.05) | (37.26) | (34.16) | (23.88) | |
Total Operating Expenses | 21.06 | 31.05 | 37.26 | 34.16 | 23.88 | |
R&D Expenses | 0.0554 | 0.007877 | - | - | - | |
Selling General & Admin Expenses | 11.56 | 19.36 | 21.29 | 31.03 | 22.84 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.140095) | (0.0146) | (0.0347) | (0.062) | (0.033) | |
Interest Income | - | 0.260683 | 2.529083 | 0.922 | 1.857 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (20.52) | (29.6) | (31.72) | 105.8 | (48.4) | |
Supplemental | ||||||
EBIT | (20.94) | (30.55) | (36.82) | - | - | |
EBITDA | (11.06) | (18.98) | - | - | - | |