

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,241,353 | 11,673,950 | 8,541,818 | 10,714,686 | 9,770,671 | 10,082,964 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 2,411,261 | 1,935,159 | (363,689) | 1,456,390 | 1,309,766 | 1,680,772 | |
Total Operating Expenses | - | - | 8,584,202 | 9,051,763 | 8,360,032 | 8,280,593 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (499,110) | (2,342,048) | (1,309,209) | (1,037,645) | (472,024) | (482,656) | |
Interest Income | 615,167 | 2,430,787 | 659,464 | 1,002,183 | 1,072,045 | 582,379 | |
Income Tax Expense | (610,428) | (878,913) | 75,994 | (344,226) | (664,719) | (627,762) | |
Net Income | |||||||
Net Income | 2,159,086 | 1,311,645 | (583,076) | 1,318,710 | 1,348,397 | 1,246,808 | |
Supplemental | |||||||
EBIT | 2,653,457 | 2,101,819 | (9,325) | 1,698,398 | 1,413,095 | 1,774,847 | |
EBITDA | 3,481,484 | 2,964,199 | 972,733 | 3,076,172 | 2,846,885 | 3,260,909 | |