
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,143,717 | 1,144,971 | 1,378,017 | 1,662,374 | 1,841,954 | 1,975,796 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 529,506 | 605,787 | 673,523 | 732,390 | 829,502 | 879,956 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (230,109) | (1,151,149) | (2,595,294) | (2,844,258) | (2,590,773) | (2,642,494) | |
Interest Income | 284,222 | 1,114,690 | 2,620,856 | 2,927,861 | 2,669,640 | 2,718,622 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 142,996 | 92,786 | 165,863 | 340,736 | 362,129 | 403,125 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |