
| 2024 | 2025 | 2026 | |
|---|---|---|---|
Revenue | |||
Total revenue | 1,076,584 | 1,706,460 | 2,337,628 |
COGS | 1,205,927 | 1,137,027 | 1,324,724 |
Gross Profit | (129,343) | 569,433 | 1,012,904 |
Operating Expenses & Income | |||
Operating Income | (252,698) | 451,748 | 870,369 |
Total Operating Expenses | 1,329,282 | 1,254,712 | 1,467,259 |
R&D Expenses | - | - | - |
Selling General & Admin Expenses | 128,774 | 127,851 | 146,581 |
Earnings from Continuing Operations | |||
Interest Expense | (92,740) | (85,328) | (96,708) |
Interest Income | 1,847 | 3,707 | 9,499 |
Income Tax Expense | - | - | - |
Net Income | |||
Net Income | (243,728) | 272,315 | 554,490 |
Supplemental | |||
EBIT | - | - | - |
EBITDA | - | - | - |