
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.0411 | 0.10438 | 0.140544 | - | - | |
Gross Profit | (0.0411) | (0.10438) | (0.140544) | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (5.610735) | (13.79) | (23.5) | (20.72) | (42.31) | |
Total Operating Expenses | 5.610735 | 13.79 | 23.36 | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1.811535 | 3.650263 | 4.414428 | 3.391894 | 5.859384 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | 0.0175 | 0.0331 | 0.40345 | 1.821876 | 2.043809 | |
Income Tax Expense | (0.0586) | (0.137497) | 0.000006 | - | - | |
Net Income | ||||||
Net Income | (5.0673) | (13.72) | (8.729809) | (18.6) | (40.44) | |
Supplemental | ||||||
EBIT | (5.610735) | (13.79) | (23.5) | (20.72) | (42.31) | |
EBITDA | (5.569597) | (13.69) | (23.36) | (20.56) | (42) | |