
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 791,427 | 1,109,297 | 1,154,441 | 1,539,514 | 1,740,616 | 1,708,659 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 791,427 | 1,109,297 | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 891,406 | 1,236,293 | - | - | - | - | |
Total Operating Expenses | 267,625 | 338,273 | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6,155 | 1,826 | 7,167 | 10,634 | 12,554 | 13,213 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (366,792) | (577,445) | (859,285) | (1,047,822) | (1,383,866) | (1,522,970) | |
Interest Income | 879,865 | 1,247,644 | 1,669,782 | 2,170,786 | 2,694,957 | 2,851,813 | |
Income Tax Expense | 62,237 | 105,097 | - | - | - | - | |
Net Income | |||||||
Net Income | 462,377 | 553,751 | 693,435 | 920,988 | 1,058,417 | 977,385 | |
Supplemental | |||||||
EBIT | 891,406 | 1,236,293 | - | - | - | - | |
EBITDA | 906,315 | 1,253,567 | - | - | - | - | |