

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,954,669.3 | 2,701,660.6 | 141,344 | 134,230 | 148,170 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 106,990.7 | 149,651 | 6,905 | 6,610 | 7,217 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (929,424.2) | (1,735,591.7) | (106,070) | (91,298) | (85,142) | |
Interest Income | 1,959,768.2 | 1,609,214.2 | 189,524 | 165,503 | 163,333 | |
Income Tax Expense | 207,927.6 | 249,643.5 | - | - | - | |
Net Income | ||||||
Net Income | 572,964.7 | 925,723.9 | 39,709 | 43,540 | 37,468 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |