Current Ratio 30

Current
Year Current Assets Current Ratio 25
Liabilities
2024 2,891,600.00 247,993.58 11.66
2025 3,585,096.37 265,282.53 13.51 20

Cutrrent Ratio
2026 4,317,503.10 282,142.32 15.3
15
2027 5,035,586.77 282,903.34 17.8
2028 5,870,413.80 318,154.66 18.45 10
2029 6,490,473.62 334,556.82 19.4
2030 7,093,899.00 334,468.61 21.21 5
2031 7,763,119.13 359,420.46 21.6
2032 8,470,544.03 383,403.99 22.09 0
2024 2025 2026
2033 9,146,839.51 380,690.36 24.03

Net Profit Margin

Year Net Income Net Sales Net Profit Ratio 0.265
2024 578,651.69 2,460,000.00 0.24
0.26
2025 618,992.57 2,546,696.30 0.24
2026 658,332.08 2,647,036.14 0.25 0.255

Net Profit Ratio (%)

2027 660,107.80 2,751,329.36 0.24 0.25
2028 742,360.86 2,906,231.44 0.26
0.245
2029 780,632.58 3,008,654.01 0.26
2030 780,426.76 3,127,194.98 0.25 0.24
2031 838,647.75 3,250,406.46 0.26 0.235
2032 894,609.31 3,392,040.64 0.26 0.23
2033 888,277.51 3,511,584.29 0.25
0.225
2024 2025

0.16
Return on Asset
Year Net Income Total Assets Return on Asset 0.14
2024 578,651.69 4,021,477.15 0.14 0.12
rn on Assets (%)

2025 618,992.57 4,657,758.67 0.13

0.1
0.08
0.06
 0.14
0.12

Return on Assets (%)

0.1
2026 658,332.08 5,332,950.54 0.12
2027 660,107.80 5,993,819.35 0.11 0.08
2028 742,360.86 6,771,431.53 0.11 0.06
2029 780,632.58 7,334,276.50 0.11
0.04
2030 780,426.76 7,880,487.03 0.1
2031 838,647.75 8,492,492.30 0.1 0.02
2032 894,609.31 9,142,702.35 0.1 0
2024 2025 20
2033 888,277.51 9,761,782.98 0.09

Return on Equity
Total Owner's Return on 0.16
Year Net Income
Equity Owner's Equity
0.14

Return on Owner's Equity (%)

2024 578,651.69 3,773,483.57 0.15
2025 618,992.57 4,392,476.14 0.14 0.12
2026 658,332.08 5,050,808.22 0.13 0.1
2027 660,107.80 5,710,916.01 0.12
0.08
2028 742,360.86 6,453,276.87 0.12
2029 780,632.58 6,999,719.68 0.11 0.06
2030 780,426.76 7,546,018.42 0.1 0.04
2031 838,647.75 8,133,071.84 0.1
0.02
2032 894,609.31 8,759,298.36 0.1
2033 888,277.51 9,381,092.62 0.09 0
202
 30

25

20
Cutrrent Ratio

15

10

0
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
Year

0.265
0.26
0.255
Net Profit Ratio (%)

0.25
0.245
0.24
0.235
0.23
0.225
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
Year

0.16
0.14
0.12
rn on Assets (%)

0.1
0.08
0.06
 0.14
0.12
Return on Assets (%)

0.1
0.08
0.06
0.04
0.02
0
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
Year

0.16
0.14
Return on Owner's Equity (%)

0.12
0.1
0.08
0.06
0.04
0.02
0
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
Year