
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,164,049 | 2,668,228 | 2,431,980 | 2,554,514 | 2,662,669 |
COGS | 2,045,040 | 2,539,686 | 2,312,135 | 2,413,907 | 2,521,552 |
Gross Profit | 119,008 | 128,541 | 119,845 | 140,607 | 141,116 |
Operating Expenses & Income | |||||
Operating Income | 62,367 | 64,106 | 49,723 | 61,533 | 58,444 |
Total Operating Expenses | 2,101,681 | 2,604,121 | 2,382,257 | 2,492,981 | 2,604,224 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (4,073) | (9,969) | (8,754) | (8,715) | (7,574) |
Interest Income | 1,731 | 3,676 | 4,775 | 4,078 | 3,696 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 43,617 | 51,505 | 38,417 | 45,482 | 38,265 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |