
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,484,219.4 | 3,045,529.7 | 2,879,567 | 3,374,697.4 | 4,862,723.6 | 7,070,264.1 | |
COGS | 3,014,507 | 2,689,278.2 | 2,394,328.1 | 2,933,955.1 | 4,159,802.1 | 6,141,796.1 | |
Gross Profit | 469,712.4 | 356,251.5 | 485,238.9 | 440,742.2 | 702,921.5 | 928,468 | |
Operating Expenses & Income | |||||||
Operating Income | 263,024.5 | 129,560.5 | 262,682.7 | 209,974.4 | 409,330.7 | 522,577.6 | |
Total Operating Expenses | 3,221,194.9 | 2,915,969.2 | 2,616,884.3 | 3,164,723 | 4,453,392.9 | 6,547,686.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 47,744.5 | 73,072.4 | 66,879.6 | 60,660.3 | 105,718.3 | 353,979.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (145,670.8) | (212,398.5) | (260,054.7) | (214,733) | (270,804) | (336,350.4) | |
Interest Income | 8,571.6 | 13,402 | 15,973.7 | 70,093.4 | 40,495.5 | 89,961.6 | |
Income Tax Expense | 39,036 | 26,081.7 | - | - | - | - | |
Net Income | |||||||
Net Income | 68,374.4 | 39,609 | (32,096.3) | 9,269 | 31,587 | 93,211.7 | |
Supplemental | |||||||
EBIT | 244,373.6 | 114,227.3 | - | - | - | - | |
EBITDA | 351,983.8 | 445,028.2 | - | - | - | - | |