

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,273,016 | 884,643 | 906,876 | 963,644 | 1,060,036 | 1,034,866 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 1,273,016 | 884,643 | 906,876 | 963,644 | 1,060,036 | - | |
Operating Expenses & Income | |||||||
Operating Income | 1,097,991 | 808,265 | 826,512 | 882,709 | 185,590 | - | |
Total Operating Expenses | 175,025 | 76,378 | 80,364 | 80,935 | 874,446 | 676,271 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 174,783 | 76,401 | 80,212 | 80,473 | 82,452 | 126,877 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28,082) | (22,698) | (591,672) | (19,405) | (29,087) | (39,384) | |
Interest Income | 125,474 | 131,096 | 118,947 | 93,913 | 88,662 | 87,989 | |
Income Tax Expense | 17,778 | 7,518 | 10,843 | 23,762 | 27,289 | 26,915 | |
Net Income | |||||||
Net Income | 101,618 | 111,008 | 85,665 | 126,607 | 134,778 | 132,784 | |
Supplemental | |||||||
EBIT | 168,683 | 127,529 | - | - | 214,677 | - | |
EBITDA | - | - | - | - | 225,669 | - | |