
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 11,722,960.8 | 93,743 | 107,144 | 116,883 | 138,519 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 11,430,297.8 | 91,892 | 105,136 | 114,808 | 134,203 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1,259,852.5 | 10,054 | 10,729 | 11,034 | 11,656 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (134.7) | (2) | (3) | (23) | (60) | |
Interest Income | 363,538.2 | 2,800 | 2,211 | 2,915 | 3,016 | |
Income Tax Expense | 171,259.1 | - | - | - | - | |
Net Income | ||||||
Net Income | 120,056.5 | 1,240 | 1,450 | 1,988 | 2,880 | |
Supplemental | ||||||
EBIT | 839,048.3 | - | - | - | - | |
EBITDA | - | - | - | - | - | |