

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,019,413.7 | 1,205,375 | 1,604,968.5 | 1,838,641.1 | 1,925,667.8 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 320,219.1 | 400,219.8 | 569,796.8 | 592,009.4 | 628,690.5 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (584,297.5) | (775,538.2) | (1,533,922.8) | (1,823,477) | (1,860,495.5) | |
Interest Income | 1,333,137 | 1,689,526.7 | 2,781,926.2 | 3,227,962.6 | 3,360,265 | |
Income Tax Expense | 127,224.8 | 153,496.9 | - | - | - | |
Net Income | ||||||
Net Income | 386,000.4 | 495,446.9 | 622,656.6 | 673,508.3 | 704,793.4 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |