

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 784,502.7 | 953,782.9 | 5,679.6 | 5,606.6 | 5,195.5 | |
COGS | 562,012.8 | 625,262.5 | 5,159 | 4,721.9 | 4,307.5 | |
Gross Profit | 222,489.8 | 328,520.3 | 520.5 | 884.8 | 888.1 | |
Operating Expenses & Income | ||||||
Operating Income | (120,792.1) | (205,705) | (2,378.7) | 115.2 | 70.95 | |
Total Operating Expenses | 905,294.6 | 1,159,487.8 | 8,058.3 | 5,491.4 | 5,124.6 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,052.1) | (1,065.3) | (1.637) | (4.067) | (1.116) | |
Interest Income | 1,826.2 | 894.6 | 9.109 | 21.6 | 10.76 | |
Income Tax Expense | 3,034.2 | 6,958.1 | - | - | - | |
Net Income | ||||||
Net Income | (105,522.1) | (924,517.8) | (3,889.5) | 30.64 | 166.8 | |
Supplemental | ||||||
EBIT | (119,387.2) | (182,093.8) | - | - | - | |
EBITDA | (89,794.5) | (870,262.4) | - | - | - | |