
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,393,868 | 1,737,794 | 2,290,318 | 2,708,325 | 3,135,241 | 3,144,976 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 1,393,868 | 1,737,794 | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 527,715 | 1,318,314 | - | - | - | - | |
Total Operating Expenses | 809,916 | 1,103,933 | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 193,950 | 464,997 | 312,029 | 349,810 | 379,381 | 866,439 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (243,149) | (912,709) | (1,561,558) | (1,336,782) | (1,408,608) | (1,415,500) | |
Interest Income | 1,117,459 | 2,004,023 | 2,948,264 | 3,082,122 | 3,349,180 | 3,394,155 | |
Income Tax Expense | 72,123 | 59,251 | - | - | - | - | |
Net Income | |||||||
Net Income | 455,592 | 346,354 | 988,658 | 1,071,913 | 1,140,698 | 987,437 | |
Supplemental | |||||||
EBIT | 527,715 | 1,318,314 | - | - | - | - | |
EBITDA | 628,036 | 1,431,063 | - | - | - | - | |