
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,822,547 | 5,006,419 | 5,055,123 | 6,338,600 | 6,348,348 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 4,620,812 | 4,636,390 | 4,758,509 | 5,876,330 | 5,440,957 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 688,576 | 696,390 | 728,890 | 797,988 | 846,012 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (14,599) | (15,482) | (10,383) | (10,453) | (11,783) | |
Interest Income | 293,587 | 302,615 | 345,468 | 427,085 | 495,138 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 144,398 | 262,799 | 211,006 | 369,266 | 691,657 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |