
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,841.4 | 6,007.2 | 6,554.3 | 6,988.1 | 6,929.9 | 14,533.4 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 5,841.4 | 6,007.2 | 6,554.3 | 6,988.1 | 6,929.9 | 14,533.4 | |
Operating Expenses & Income | |||||||
Operating Income | 3,088.3 | 3,889.9 | 4,291.8 | 4,738.5 | 4,788 | 9,121.1 | |
Total Operating Expenses | 2,753.1 | 2,117.3 | 2,262.5 | 2,249.6 | 2,141.9 | 5,412.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 265.3 | 360.1 | 476.1 | 478.4 | 365.2 | 3,104.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,509.4) | (2,531) | (2,552.4) | (3,083.7) | (4,000.7) | (4,003.4) | |
Interest Income | 9.95 | 63.48 | 28.69 | 3.237 | 114.6 | 114.4 | |
Income Tax Expense | 0.00009 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 583.6 | 1,422.4 | 1,833.3 | 1,738.2 | 890.4 | 2,752.5 | |
Supplemental | |||||||
EBIT | 3,088.3 | - | - | - | - | - | |
EBITDA | 4,787.9 | - | - | - | - | - | |