
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 5,309,923 | 8,112,225 | 6,918,388 | 6,810,391 | 6,328,574 | |
COGS | 5,263,693 | 8,341,195 | 6,639,532 | 6,575,938 | 5,990,883 | |
Gross Profit | 46,230 | (228,970) | 278,856 | 234,453 | 337,691 | |
Operating Expenses & Income | ||||||
Operating Income | 46,230 | (228,970) | 278,856 | 234,453 | 337,691 | |
Total Operating Expenses | 5,263,693 | 8,341,195 | 6,639,532 | 6,575,938 | 5,990,883 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (44,622) | (48,282) | (57,959) | (69,621) | (92,583) | |
Interest Income | 364 | 279 | 909 | 2,955 | 5,536 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 2,916 | (123,631) | 267,850 | 161,278 | (454,263) | |
Supplemental | ||||||
EBIT | - | (63,629) | 360,304 | 268,362 | (301,794) | |
EBITDA | 477,900 | 277,516 | 718,511 | 635,879 | 87,243 | |