
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 511,915.3 | 627,656 | 766,030.4 | 846,683.3 | 880,673.1 | 893,367 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3,681.5 | 4,076.7 | 3,690.3 | 3,957.4 | 4,074.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (349,226.6) | (433,891.5) | (613,907.4) | (710,363.1) | (740,749.9) | (763,182.2) | |
Interest Income | 688,460.6 | 874,483.7 | 1,127,590.5 | 1,273,740.9 | 1,325,382.4 | 1,357,704.3 | |
Income Tax Expense | 47,651.1 | 77,685.2 | - | - | - | - | |
Net Income | |||||||
Net Income | 141,192.9 | 108,184.5 | 263,862 | 280,551.1 | 263,848.5 | 284,893.1 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |