

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,144,919 | 6,057,232 | 5,879,775 | 6,838,439 | 7,521,125 | 7,863,006 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,746,840 | 3,047,436 | 2,920,875 | 3,166,035 | 3,489,570 | 3,593,402 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (543,952) | (2,372,731) | (5,011,100) | (5,591,261) | (5,717,862) | (5,840,375) | |
Interest Income | 2,587,440 | 5,298,940 | 7,468,676 | 8,467,717 | 8,723,937 | 9,038,032 | |
Income Tax Expense | (14,511) | 369,607 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,130,840 | 1,116,496 | 1,490,781 | 1,862,946 | 2,427,229 | 2,690,588 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |