

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 78,955,155.7 | 87,806,839.5 | 773,018 | 780,058 | 886,850 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 11,766,887.2 | 14,089,152.5 | 107,221 | 120,205 | 135,212 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (6,272,583.1) | (39,150,015.7) | (527,873) | (606,641) | (601,648) | |
Interest Income | 10,237,547.6 | 48,146,902.3 | 607,590 | 681,952 | 690,472 | |
Income Tax Expense | 5,055,713.8 | - | - | - | - | |
Net Income | ||||||
Net Income | 12,785,952.9 | 9,247,938.3 | 121,557 | 154,368 | 175,281 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |