
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 658,257 | 663,152 | 657,650 | 660,387 | 1,544,181 | 961,018 | |
COGS | - | - | - | - | 846,325 | - | |
Gross Profit | 658,257 | 663,152 | 657,650 | 660,387 | 697,856 | - | |
Operating Expenses & Income | |||||||
Operating Income | 490,072 | 491,697 | 487,711 | 488,559 | 424,435 | - | |
Total Operating Expenses | 168,185 | 171,455 | 169,939 | 171,828 | 278,195 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 225,945 | 229,615 | 94,859 | 116,182 | 146,449 | 457,237 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (471,538) | (586,689) | (750,026) | (790,543) | (696,705) | (678,255) | |
Interest Income | 1,162,218 | 1,280,376 | 1,405,039 | 1,427,948 | 1,331,831 | 993,615 | |
Income Tax Expense | 74,683 | 62,610 | 56,850 | 54,881 | 53,669 | 31,880 | |
Net Income | |||||||
Net Income | 348,338 | 361,132 | 363,993 | 365,863 | 368,562 | 371,347 | |
Supplemental | |||||||
EBIT | - | - | - | - | 419,661 | - | |
EBITDA | - | - | - | - | 447,915 | - | |