

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 11,654,962.8 | 117,454 | 94,750 | 95,185 | 88,761 | |
COGS | 8,431,932.7 | 85,182 | 70,990 | 69,461 | 62,587 | |
Gross Profit | 3,223,030.1 | 32,271 | 23,760 | 25,723 | 26,174 | |
Operating Expenses & Income | ||||||
Operating Income | 445,063.7 | 2,858 | (2,699) | (963) | 2,663 | |
Total Operating Expenses | 11,209,899.1 | 114,595 | 97,449 | 96,147 | 86,098 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (75,366.3) | (1,102) | (1,481) | (1,661) | (1,869) | |
Interest Income | 6,328.5 | 45 | 63 | 120 | 62 | |
Income Tax Expense | 126,339.2 | - | - | - | - | |
Net Income | ||||||
Net Income | 247,845.7 | (78) | (7,035) | (3,235) | 1,399 | |
Supplemental | ||||||
EBIT | 452,427.8 | - | - | - | - | |
EBITDA | - | - | - | - | - | |