
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 20.29 | 11.46 | 0.360839 | 0.419604 | 0.335341 | |
Gross Profit | (20.29) | (11.46) | (0.360839) | (0.419604) | (0.335341) | |
Operating Expenses & Income | ||||||
Operating Income | (23.34) | (14.08) | (12.68) | (22.83) | (12.51) | |
Total Operating Expenses | 23.34 | 14.08 | 12.68 | 22.83 | 12.51 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2.99766 | 2.508909 | 1.995896 | 2.288585 | 2.963047 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.987989) | (4.394204) | (4.852305) | (6.798085) | (9.255208) | |
Interest Income | 0.004358 | 0.004411 | - | - | - | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (24.42) | (18.48) | (17.52) | (29.61) | (21.79) | |
Supplemental | ||||||
EBIT | (23.34) | (14.08) | (12.67) | (22.81) | (12.54) | |
EBITDA | (23.17) | (13.76) | (12.31) | (22.39) | (12.2) | |