
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 585,966 | 606,477 | 773,018 | 780,058 | 886,850 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 87,328 | 97,313 | 107,221 | 120,205 | 135,212 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (46,552) | (270,407) | (527,873) | (606,641) | (601,648) | |
Interest Income | 75,978 | 332,548 | 607,590 | 681,952 | 690,472 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 94,891 | 63,875 | 121,557 | 154,368 | 175,281 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |