

| 2020 | 2021 | 2022 | 2023 | 2024 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7.483955 | 7.627376 | 8.323266 | 8.717794 | 9.683623 | |
COGS | - | - | 7.209798 | 7.818572 | 8.471215 | |
Gross Profit | 7.483955 | 7.627376 | 1.113468 | 0.899222 | 1.212408 | |
Operating Expenses & Income | ||||||
Operating Income | 0.45975 | 0.84648 | 1.02308 | 0.79454 | 1.10085 | |
Total Operating Expenses | 7.02421 | 6.7809 | 0.0904 | 0.104685 | 0.111554 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | (0.007408) | (0.0172) | (0.0172) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (0.417067) | (0.791851) | 0.0831 | (0.0427) | 0.0203 | |
Net Income | ||||||
Net Income | 0.417067 | 0.791851 | 1.042551 | 0.858352 | 1.104139 | |
Supplemental | ||||||
EBIT | 0.67052 | 0.609921 | 1.02308 | 0.832872 | 1.14168 | |
EBITDA | 0.876817 | 0.846479 | 1.42767 | 1.270795 | 1.663036 | |