

| 2021 | 2022 | 2023 | 2024 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0143 | 0.0503 | 0.158098 | 0.0966 | 0.467788 | 0.467788 | |
COGS | - | 0.145356 | 0.238153 | 0.063 | 0.299128 | 0.299128 | |
Gross Profit | 0.0143 | (0.107187) | (0.0801) | 0.0336 | 0.16866 | 0.16866 | |
Operating Expenses & Income | |||||||
Operating Income | (0.574174) | (2.018432) | (3.296077) | (3.085817) | (3.79939) | (3.79939) | |
Total Operating Expenses | 0.574174 | (1.91018) | 3.454175 | 3.182401 | 4.267178 | 4.267178 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.574174 | 3.842348 | 3.216022 | 2.882376 | 3.67766 | 3.67766 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.245392) | (1.949151) | (1.918572) | (0.176483) | - | - | |
Interest Income | - | - | - | - | 0.0286 | 0.0286 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (0.774849) | (3.954414) | (3.99896) | (3.187774) | (3.379318) | (3.379318) | |
Supplemental | |||||||
EBIT | (0.574174) | (2.018432) | (3.296077) | - | - | - | |
EBITDA | (0.544809) | (1.915406) | - | - | - | - | |