
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | 2.428672 | 0.356579 | 0.356579 | |
COGS | 0.0639 | - | 1.235 | 0.33808 | 0.33808 | |
Gross Profit | (0.0639) | - | 1.193672 | 0.0185 | 0.0185 | |
Operating Expenses & Income | ||||||
Operating Income | (0.318564) | (0.0794) | 0.905142 | (0.463431) | (0.463431) | |
Total Operating Expenses | 0.318564 | 0.0794 | 1.52353 | 0.82001 | 0.36947 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.318564 | 0.0794 | 0.28853 | 0.48193 | 0.36947 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (0.21696) | (0.075) | 1.276464 | (0.464107) | (0.464107) | |
Supplemental | ||||||
EBIT | (0.318564) | (0.0794) | 0.905142 | (0.463431) | - | |
EBITDA | (0.318564) | (0.0794) | 0.905142 | (0.463431) | (0.463431) | |