
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,858,100 | 8,411,439 | 10,487,502 | 9,100,111 | 10,517,702 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 7,383,724 | 8,154,154 | 10,060,498 | 8,501,147 | 9,891,546 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (26,704) | (33,000) | (39,675) | (49,312) | (62,247) | |
Interest Income | 1,386,792 | 1,431,356 | 1,430,988 | 1,585,938 | 1,670,711 | |
Income Tax Expense | 65,018 | - | - | - | - | |
Net Income | ||||||
Net Income | 409,353 | 173,735 | 320,765 | 458,407 | 436,597 | |
Supplemental | ||||||
EBIT | 364,711 | - | - | - | - | |
EBITDA | - | - | - | - | - | |