
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6,908.4 | 7,139.1 | 7,416.4 | 7,567.3 | 8,504.8 |
COGS | - | - | - | - | - |
Gross Profit | 6,908.4 | 7,139.1 | 7,416.4 | 7,567.3 | 8,504.8 |
Operating Expenses & Income | |||||
Operating Income | 3,519.7 | 4,776.5 | 5,139.9 | 5,096.7 | 5,848.8 |
Total Operating Expenses | 3,388.7 | 2,362.6 | 2,276.5 | 2,470.6 | 2,656 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1,383.8 | 1,398.6 | 1,331.8 | 1,428.8 | 1,738.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (1,991.2) | (1,995.4) | (1,966.1) | (2,199.7) | (2,882.7) |
Interest Income | 34.77 | 47.5 | 61.32 | 48.88 | 54.77 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,563.4 | 2,836.9 | 3,295.1 | 2,945.9 | 3,020.9 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 4,424.1 | 5,321.7 | - | - | - |