

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 219,550 | 262,855 | 369,302 | 572,958 | 771,963 | 961,913 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 59,460 | 93,717 | 122,854 | 198,284 | 276,268 | 250,419 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31,254) | (61,855) | (69,938) | (313,281) | (567,602) | (533,609) | |
Interest Income | 163,812 | 205,752 | 300,261 | 692,949 | 1,087,638 | 1,126,875 | |
Income Tax Expense | (17,670) | (9,010) | (22,417) | (30,094) | (61,016) | (57,665) | |
Net Income | |||||||
Net Income | 63,368 | 20,760 | 80,932 | 122,238 | 192,414 | 186,704 | |
Supplemental | |||||||
EBIT | (51,520) | (114,127) | (126,974) | (227,336) | - | - | |
EBITDA | - | - | - | - | - | - | |