
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | - | 0.000791 | - | - | - | |
Gross Profit | - | (0.000791) | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (0.449887) | (10.75) | (8.602284) | (0.609351) | (0.609351) | |
Total Operating Expenses | 0.449887 | 10.75 | 8.602284 | 0.609351 | 0.609351 | |
R&D Expenses | - | 0.7915 | 0.003 | - | - | |
Selling General & Admin Expenses | 0.449887 | 9.962179 | 8.602284 | 0.609351 | 0.136351 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0108) | (0.297417) | (0.360502) | (0.330591) | (0.330591) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.00459 | 0.238844 | 0.308823 | - | - | |
Net Income | ||||||
Net Income | (0.503017) | (11.89) | (10.49) | (2.354047) | (2.354047) | |
Supplemental | ||||||
EBIT | (0.492217) | (11.59) | (8.602284) | (2.023456) | (2.684638) | |
EBITDA | (0.0423) | (0.834513) | (8.602284) | (2.023456) | (2.448867) | |