

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,029,041.7 | 408,197 | 440,219 | 481,438 | 511,792 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 2,840,379.4 | 374,177 | 412,184 | 443,423 | 464,091 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 73,992 | 11,965 | 25,705 | 18,487 | 17,057 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (10,046.3) | (1,005) | (1,151) | (1,193) | (976) | |
Interest Income | 128,435 | 11,961 | 10,690 | 10,334 | 11,273 | |
Income Tax Expense | 26,551 | - | - | - | - | |
Net Income | ||||||
Net Income | 162,075 | 29,163 | 24,585 | 32,173 | 40,370 | |
Supplemental | ||||||
EBIT | 164,503.3 | 35,025 | 29,186 | 39,208 | 48,677 | |
EBITDA | - | - | - | - | - | |