

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6,221,534 | 6,570,439 | 6,756,500 | 7,243,752 | 7,798,650 | |
COGS | 2,955,960 | 3,242,397 | 3,214,108 | 3,489,549 | 3,782,511 | |
Gross Profit | 3,265,574 | 3,328,042 | 3,542,392 | 3,754,203 | 4,016,139 | |
Operating Expenses & Income | ||||||
Operating Income | 713,852 | 632,714 | 560,009 | 729,794 | (4,789) | |
Total Operating Expenses | 5,507,682 | 5,937,725 | 6,196,491 | 6,513,958 | 7,803,439 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2,551,722 | 2,695,328 | 2,982,383 | 3,024,409 | 4,020,928 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (382,512) | (555,902) | (556,004) | (581,559) | (771,790) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 592,637 | - | - | - | - | |
Net Income | ||||||
Net Income | (1,708,029) | (970,144) | (227,646) | 1,153,332 | 5,002,271 | |
Supplemental | ||||||
EBIT | 713,852 | 86,775 | 613,805 | 2,286,280 | 6,906,695 | |
EBITDA | 365,374 | 980,263 | 1,472,425 | 3,153,103 | 7,825,445 | |