
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,166,961.6 | 35,242.9 | 39,698.1 | 44,418 | 48,359.4 | |
COGS | 3,301,394.1 | 27,763.1 | 31,585.7 | 34,912.8 | 38,556.5 | |
Gross Profit | 865,567.4 | 7,479.8 | 8,112.3 | 9,505.2 | 9,802.9 | |
Operating Expenses & Income | ||||||
Operating Income | 399,797.9 | 3,458.9 | 3,807.7 | 4,772.5 | 5,160 | |
Total Operating Expenses | 3,767,163.5 | 31,784 | 35,890.4 | 39,645.5 | 43,199.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (472) | (3.446) | (3.503) | (5.965) | (5.713) | |
Interest Income | 24.39 | 0.159 | 0.12 | 8.71 | 46.9 | |
Income Tax Expense | 136,360.5 | - | - | - | - | |
Net Income | ||||||
Net Income | 278,785.9 | 2,490.2 | 3,089.4 | 3,433.8 | 3,880.5 | |
Supplemental | ||||||
EBIT | 399,784.2 | - | - | - | - | |
EBITDA | 427,042.3 | 3,804.9 | - | - | - | |