

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 364,503,073.5 | 577,198,902.7 | 3,610,414 | 3,669,233 | 3,546,041 | |
COGS | 371,756,455.1 | 561,694,218.4 | 3,267,074 | 3,427,188 | 3,315,998 | |
Gross Profit | (7,253,381.6) | 15,504,684.3 | 343,340 | 242,045 | 230,043 | |
Operating Expenses & Income | ||||||
Operating Income | (7,253,381.6) | 15,504,684.3 | 343,340 | 242,045 | 230,043 | |
Total Operating Expenses | 371,756,455.1 | 561,694,218.4 | 3,267,074 | 3,427,188 | 3,315,998 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2,558,376.3) | (2,879,565.5) | (21,576) | (23,859) | (31,108) | |
Interest Income | 42,040 | 47,922.8 | 219 | 572 | 1,416 | |
Income Tax Expense | (582,361.7) | 4,504,596.5 | - | - | - | |
Net Income | ||||||
Net Income | (5,796,938.2) | 5,535,153.5 | 403,140 | 202,087 | 227,795 | |
Supplemental | ||||||
EBIT | (7,253,246.8) | 15,504,684.3 | - | - | - | |
EBITDA | 22,053,212 | 35,443,601.3 | - | - | - | |