
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,097,417.4 | 4,204,908 | 4,539,811.7 | 4,850,914.4 | 5,255,008.9 | 5,707,819.7 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 3,671,065.2 | 3,952,224.2 | 4,256,134.8 | 4,559,723 | 4,948,886.9 | 5,322,474.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 108,700.9 | 43,559.4 | 44,912.9 | 59,789.9 | 41,318.2 | 682,254.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (41,509.5) | (44,424.3) | (70,599.5) | (81,353.8) | (28,403.7) | |
Interest Income | 16,229.4 | 11,747.1 | 15,760.7 | 14,932.2 | 14,844 | 156,906.9 | |
Income Tax Expense | 82,571.9 | 48,957.5 | - | - | - | - | |
Net Income | |||||||
Net Income | 343,780.4 | 203,726.2 | 229,086.5 | 232,240.5 | 245,548.6 | 308,465.9 | |
Supplemental | |||||||
EBIT | 453,011.9 | 267,092.9 | 328,101.1 | 361,790.8 | 387,475.8 | 413,748.9 | |
EBITDA | - | - | - | - | - | - | |