

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,325,134.1 | 4,120,924.7 | 35,307 | 37,161 | 49,144 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1,284,914.8 | 1,415,531.8 | 11,607 | 12,100 | 14,814 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (158,593.2) | (384,540.5) | (1,555) | (2,069) | (3,573) | |
Interest Income | 1,655,324.9 | 1,832,793 | 13,656 | 15,483 | 20,879 | |
Income Tax Expense | 678,029.7 | 490,231.2 | - | - | - | |
Net Income | ||||||
Net Income | 1,541,331.8 | 1,132,628.1 | 9,790 | 10,501 | 15,480 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |