

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (762,063.4) | (1,028,292) | (4,539.7) | (3,516.1) | (3,794.8) | |
Total Operating Expenses | 762,063.4 | 1,028,292 | 4,539.7 | 3,516.1 | 3,794.8 | |
R&D Expenses | 570,364.6 | 796,426.6 | 2,849.6 | 2,358 | 2,678.1 | |
Selling General & Admin Expenses | 191,698.8 | 231,865.4 | 1,690.1 | 1,158.1 | 1,116.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (5,134.1) | (3,289.5) | (10.55) | (8.315) | (35.52) | |
Interest Income | 257.8 | 522 | 2.465 | 2.399 | 6.471 | |
Income Tax Expense | 13,466.7 | 112,229 | - | - | - | |
Net Income | ||||||
Net Income | (538,421.1) | (723,718.5) | (2,644.3) | (2,882.9) | (3,842.6) | |
Supplemental | ||||||
EBIT | (761,961.8) | (1,028,292) | (2,531.6) | (3,002.4) | (4,256.2) | |
EBITDA | (504,523.4) | (604,995.6) | (2,517.1) | (2,993) | (4,248.2) | |