

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.003888 | 0.0308 | 0.719491 | 1.381258 | 1.905185 | |
COGS | - | 0.243705 | 0.714328 | 1.322146 | 2.377697 | |
Gross Profit | - | (0.212895) | 0.005163 | 0.0591 | (0.472512) | |
Operating Expenses & Income | ||||||
Operating Income | (3.240864) | (4.335946) | (1.082525) | (1.05983) | (1.470036) | |
Total Operating Expenses | 3.244752 | 4.366756 | 1.802016 | 2.441088 | 3.375221 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2.963462 | 3.942401 | 1.024598 | 0.949673 | 0.8272 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (3.238571) | (3.88591) | (1.063065) | (1.058893) | (1.303859) | |
Supplemental | ||||||
EBIT | - | (4.335946) | (1.082525) | (1.05983) | (1.470036) | |
EBITDA | (3.202273) | (4.205498) | (0.938457) | (0.910306) | (1.318001) | |