
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,281,622.2 | 4,539,295 | 530,208 | 599,402 | 647,166 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 4,023,657.6 | 4,235,464.1 | 496,651 | 530,170 | 573,214 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 669,509.1 | 279,178.8 | 27,124 | 32,825 | 33,854 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (40,221.6) | (48,137.3) | (3,461) | (3,245) | (3,300) | |
Interest Income | 276,404.6 | 331,518.3 | 43,486 | 43,598 | 44,856 | |
Income Tax Expense | 37,829.6 | 49,570.1 | - | - | - | |
Net Income | ||||||
Net Income | 155,667.4 | 180,769.8 | 22,322 | 42,151 | 46,207 | |
Supplemental | ||||||
EBIT | 200,216.3 | 228,308.9 | - | - | - | |
EBITDA | - | - | - | - | - | |