

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 813,511,192.1 | 1,255,462,413.6 | 8,719,201 | 9,190,225 | 8,105,891 | |
COGS | 705,942,359.9 | 1,150,043,878.8 | 7,872,080 | 8,500,812 | 7,351,406 | |
Gross Profit | 107,568,710.5 | 105,418,402 | 847,121 | 689,412 | 754,484 | |
Operating Expenses & Income | ||||||
Operating Income | 52,855,542.2 | 37,498,390.2 | 346,317 | 162,186 | 212,204 | |
Total Operating Expenses | 760,655,528.3 | 1,217,963,890.6 | 8,372,884 | 9,028,038 | 7,893,686 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,363,443.4) | (2,029,842.9) | (20,253) | (16,731) | (18,089) | |
Interest Income | 1,105,037.6 | 648,423.9 | 16,032 | 17,085 | 18,637 | |
Income Tax Expense | 13,535,645.8 | 12,943,517.8 | - | - | - | |
Net Income | ||||||
Net Income | 34,003,720.4 | 33,675,291.5 | 228,518 | 104,055 | 171,914 | |
Supplemental | ||||||
EBIT | 52,855,663.8 | 48,267,882.4 | 347,007 | 175,092 | 240,225 | |
EBITDA | 62,477,994.8 | 63,391,400.3 | 455,568 | 280,166 | 345,206 | |