

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 13,508,043.7 | 111,439 | 143,285 | 156,657 | 161,527 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 9,465,062.7 | 79,723 | 108,084 | 122,166 | 125,644 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (81,115.6) | (815) | (1,174) | (2,098) | (3,344) | |
Interest Income | 543,286.1 | 4,932 | 8,158 | 11,089 | 15,866 | |
Income Tax Expense | 871,925.7 | - | - | - | - | |
Net Income | ||||||
Net Income | 2,806,304.5 | 18,854 | 31,970 | 18,221 | 13,476 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |