Loading…
StockAnalyzerLoading…
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Revenue | 37,154,298 | 45,095,325 | 48,036,704 | 50,684,952 |
| Net income | 2,451,318 | 4,944,933 | 4,765,086 | 3,848,098 |
| Gross margin | 17.0% | 20.8% | 19.9% | 16.7% |
| Operating margin | 7.3% | 11.9% | 10.0% | 7.4% |
| Net margin | 6.6% | 11.0% | 9.9% | 7.6% |
| EPS | 179.47 | 365.94 | 359.56 | 295.25 |
| Free cash flow | -750,756 | -842,021 | -1,560,993 | 179,572 |
| Net debt | 20,147,631 | 22,447,553 | 22,874,716 | 26,563,402 |
| P/E | — | — | — | — |
A what-if tool for a 5–10 year investor, not an answer: change the assumptions and see what they do.
No positive free cash flow or share count — DCF makes no sense here (loss-making company).