
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,817,272 | 5,316,207 | 7,788,489 | 8,627,077 | 9,458,959 | 11,853,300 |
COGS | - | - | - | - | - | - |
Gross Profit | - | - | - | - | - | - |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | - |
Total Operating Expenses | - | - | - | - | - | - |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 304,389 | 517,723 | 664,235 | 791,352 | 790,041 | 225,051 |
Earnings from Continuing Operations | ||||||
Interest Expense | (6,771,150) | (7,847,229) | (12,691,031) | (9,473,887) | (13,739,756) | (17,951,500) |
Interest Income | 11,054,339 | 12,966,350 | 19,338,340 | 17,411,707 | 22,356,378 | 26,700,554 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 1,434,363 | 1,807,876 | 2,621,619 | 3,607,093 | 4,182,234 | 4,695,459 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |