

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,163,696.5 | 1,356,354.1 | 1,612,102 | 2,047,152.6 | 2,234,071.2 | 1,440,055.5 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 123,416 | 152,341.7 | 370,325.9 | 552,972.9 | 651,002 | 255,319.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (411,666.7) | (505,433.9) | (741,081.6) | (890,276.5) | (890,285.8) | (890,022.4) | |
Interest Income | 954,068.7 | 1,210,668.1 | 1,595,159.3 | 1,863,314.6 | 1,952,184.6 | 1,983,793.5 | |
Income Tax Expense | 84,574.4 | 117,934.4 | - | - | - | - | |
Net Income | |||||||
Net Income | 251,101 | 340,366.4 | 442,563.7 | 510,292 | 542,077 | 560,901.6 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |