
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,743,309 | 2,221,300 | 2,139,446 | 2,356,832 | 2,247,213 |
COGS | 1,694,685 | 2,294,298 | 1,884,526 | 2,157,267 | 2,022,359 |
Gross Profit | 48,624 | (72,998) | 254,920 | 199,565 | 224,854 |
Operating Expenses & Income | |||||
Operating Income | 48,624 | (72,998) | 254,920 | 199,565 | 224,854 |
Total Operating Expenses | 1,694,685 | 2,294,298 | 1,884,526 | 2,157,267 | 2,022,359 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (25,043) | (27,936) | (28,053) | (30,027) | (34,462) |
Interest Income | 829 | 1,355 | 2,507 | 7,232 | 5,092 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 6,873 | (56,429) | 166,444 | 128,766 | 154,535 |
Supplemental | |||||
EBIT | - | (45,086) | 253,014 | 210,576 | 242,290 |
EBITDA | - | 175,926 | 502,975 | 461,221 | 492,523 |