
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 416,901 | 560,191 | 486,507 | 779,707 | 1,128,610 |
COGS | 180,994 | 241,130 | 240,477 | 334,622 | 402,503 |
Gross Profit | 235,907 | 319,061 | 246,030 | 445,085 | 726,107 |
Operating Expenses & Income | |||||
Operating Income | 114,734 | 167,687 | 81,628 | 228,161 | 499,120 |
Total Operating Expenses | 302,167 | 392,504 | 404,879 | 551,546 | 629,490 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 121,132 | 152,042 | 158,963 | 195,392 | 229,628 |
Earnings from Continuing Operations | |||||
Interest Expense | (303) | (875) | (4,702) | (5,282) | (2,754) |
Interest Income | 1,912 | 4,458 | 1,244 | 1,895 | 20,354 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 87,301 | 130,400 | 62,290 | 161,177 | 375,353 |
Supplemental | |||||
EBIT | - | 172,145 | 82,872 | 230,056 | 519,474 |
EBITDA | - | 193,541 | 108,976 | 257,131 | 545,086 |