
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,969,342.1 | 60,820 | 66,928 | 78,435 | 94,127 | 97,869 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 2,579,935.3 | 23,999 | 25,902 | 29,882 | 27,311 | 26,875 | |
Total Operating Expenses | 4,389,406.8 | 36,821 | 41,026 | 48,553 | 66,816 | 70,994 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (269.5) | (517) | (83) | (584) | (341) | (381) | |
Interest Income | 100,788.2 | 255 | 443 | 24 | 458 | 494 | |
Income Tax Expense | 889,711.8 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,926,024.7 | 16,152 | 18,095 | 20,032 | 18,803 | 18,467 | |
Supplemental | |||||||
EBIT | 2,579,935.3 | 23,770 | 26,205 | 29,299 | 27,688 | 27,294 | |
EBITDA | 3,288,012.8 | 27,333 | 29,854 | 33,214 | 27,688 | 30,723 | |