

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 28,526,867 | 28,857,370 | 24,401,760 | 23,896,276 | 28,491,301 | 30,592,788 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 26,492,650 | 27,211,039 | 21,842,709 | 21,082,610 | 25,494,956 | 26,909,515 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 853,328 | 906,283 | 1,394,961 | 1,488,433 | 1,469,641 | 1,530,450 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (611,484) | (683,692) | (1,538,797) | (1,788,350) | (1,908,207) | (1,910,014) | |
Interest Income | 9,096,057 | 8,836,553 | 9,364,351 | 9,463,362 | 9,445,865 | 9,574,403 | |
Income Tax Expense | 436,515 | (74,463) | - | - | - | - | |
Net Income | |||||||
Net Income | 1,469,436 | 1,583,348 | 1,895,312 | 2,106,839 | 2,302,837 | 2,871,159 | |
Supplemental | |||||||
EBIT | 1,186,186 | 1,494,391 | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |