

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4.619167 | 4.661226 | 5.080345 | 4.321284 | 4.204359 | |
COGS | 4.116313 | 3.696668 | 4.124221 | 3.836978 | 3.568529 | |
Gross Profit | 0.502854 | 0.964558 | 0.956124 | 0.484306 | 0.63583 | |
Operating Expenses & Income | ||||||
Operating Income | (0.28392) | 0.16267 | 0.23194 | (0.201748) | (0.0858) | |
Total Operating Expenses | 0.786775 | 0.80189 | 0.724182 | 0.686051 | 0.721593 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0301) | (0.0314) | (0.0295) | (0.0236) | (0.022) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (0.009616) | (0.0165) | 0.181964 | (0.0734) | 0.130064 | |
Net Income | ||||||
Net Income | 0.444086 | 0.148668 | 0.048 | (0.172801) | 0.0378 | |
Supplemental | ||||||
EBIT | 0.464602 | 0.163607 | 0.259482 | (0.222572) | (0.0858) | |
EBITDA | 0.525138 | 0.224108 | 0.304242 | (0.202469) | (0.0583) | |