

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (7.161518) | (10.96) | (63.05) | (7.309) | (14.66) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 5.521907 | 3.939 | 1.621 | 4.578 | 11.54 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0116) | (0.0105) | (4.872) | (1.087) | (0.201) | |
Interest Income | 0.0768 | 0.237 | 0.069 | 0.117 | 0.438 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (7.096281) | (10.62) | (67.83) | (4.907) | (14.3) | |
Supplemental | ||||||
EBIT | (7.161518) | (10.85) | (62.96) | (3.82) | (14.1) | |
EBITDA | (6.817939) | (10.22) | (62.66) | (3.55) | (13.6) | |