| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 9,265.3 | 7,547.9 | 908.8 | 972.3 | 1,008.3 | |
COGS | 1,393.4 | 884.4 | 99.93 | 117 | 120.5 | |
Gross Profit | 7,871.9 | 6,663.5 | 808.8 | 855.3 | 887.8 | |
Operating Expenses & Income | ||||||
Operating Income | 6,231.9 | 4,969.6 | 537.5 | 503.5 | 579.7 | |
Total Operating Expenses | 3,033.4 | 2,578.3 | 371.3 | 468.8 | 428.6 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 586 | 542.1 | 54.38 | 65.46 | 72.43 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,080.2) | (977.6) | (259.9) | (213.6) | (154.1) | |
Interest Income | 682.9 | 1,996.3 | 335.2 | 331.2 | 291.2 | |
Income Tax Expense | 821.7 | 612.9 | - | - | - | |
Net Income | ||||||
Net Income | 4,871.2 | 5,312.5 | 558.8 | 617.6 | 670.2 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | 7,445.7 | 7,540.6 | - | - | - | |
