
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 756,983 | 942,606 | 957,939 | 1,047,944 | 1,018,364 |
COGS | 681,605 | 799,881 | 798,336 | 865,691 | 849,454 |
Gross Profit | 75,377 | 142,724 | 159,602 | 182,253 | 168,909 |
Operating Expenses & Income | |||||
Operating Income | 17,663 | 78,858 | 84,154 | 102,855 | 84,165 |
Total Operating Expenses | 739,319 | 863,747 | 873,784 | 945,089 | 934,198 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (10,305) | (9,996) | (9,564) | (7,339) | (7,996) |
Interest Income | 671 | 2,805 | 3,754 | 5,058 | 6,216 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 642,424 | 694,904 | 101,989 | 305,384 | 132,986 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |