

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,734,493 | 2,719,745 | 2,971,068 | 3,645,206 | 4,221,805 | 4,539,491 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,392,896 | 1,445,283 | 1,663,951 | 1,840,702 | 2,103,458 | 2,148,722 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (315,550) | (2,217,636) | (4,884,924) | (4,954,945) | (4,474,506) | (4,483,671) | |
Interest Income | 1,309,006 | 3,178,210 | 5,772,533 | 6,000,200 | 5,851,593 | 5,923,447 | |
Income Tax Expense | 60,689 | 218,834 | - | - | - | - | |
Net Income | |||||||
Net Income | 530,479 | 555,527 | 678,993 | 885,433 | 1,248,632 | 1,381,020 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |