
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,727,541.3 | 1,724,246 | 1,914,631.4 | 2,085,533.3 | 2,565,001.2 | 2,603,706.8 | |
COGS | 1,149,899.7 | 972,640.6 | 1,260,516.5 | 1,531,785 | 1,913,327.2 | 1,899,433.3 | |
Gross Profit | 577,641.5 | 751,605.3 | 654,115 | 553,748.3 | 651,674.1 | 704,273.6 | |
Operating Expenses & Income | |||||||
Operating Income | (150,868.1) | 356,930.8 | 129,536.2 | 148,660.1 | 162,353.6 | 81,304 | |
Total Operating Expenses | 728,509.7 | 394,674.5 | 524,578.7 | 405,088.2 | 489,320.4 | 622,969.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 66,998.8 | 62,109 | 62,080.1 | 89,972.6 | 252,353.6 | 229,746.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,149,899.7) | (972,640.6) | (1,260,516.5) | (1,531,785) | (1,746,775) | (1,720,058.6) | |
Interest Income | 1,498,508.3 | 1,635,678.3 | 1,764,469.7 | 2,076,267.8 | 2,302,354 | 1,809,564.8 | |
Income Tax Expense | (31,804.7) | 130,757.4 | 27,719.9 | 30,800.9 | 30,608.7 | 11,495.2 | |
Net Income | |||||||
Net Income | (119,063.7) | 226,173.5 | 101,816.3 | 117,859.2 | 131,744.9 | 69,808.9 | |
Supplemental | |||||||
EBIT | (150,868.1) | 356,930.8 | 129,536.2 | 148,660.1 | 162,353.6 | - | |
EBITDA | (117,985.4) | 384,924.5 | 153,138.2 | 176,128.1 | 190,073.2 | 99,266.3 | |