

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 12,624.9 | 13,109.6 | 1,678.5 | 1,540.4 | 1,372.2 | |
COGS | 2,478.8 | 2,492.5 | 299.9 | 260 | 249.8 | |
Gross Profit | 10,146 | 10,617.1 | 1,378.7 | 1,280.4 | 1,122.4 | |
Operating Expenses & Income | ||||||
Operating Income | 5,620.6 | 5,391.1 | 580.6 | 443.1 | 354.2 | |
Total Operating Expenses | 7,004.2 | 7,718.5 | 1,097.9 | 1,097.4 | 1,018 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2,981.5 | 1,706.8 | 169.4 | 128.1 | 137.6 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (6,621.8) | (5,921.4) | (777.5) | (720.9) | (652.8) | |
Interest Income | 403.9 | 23.61 | 9.846 | 4.49 | 2.288 | |
Income Tax Expense | 2,817.8 | - | - | - | - | |
Net Income | ||||||
Net Income | (950.3) | 452 | (179.9) | (113.4) | (290.8) | |
Supplemental | ||||||
EBIT | 5,395.5 | 8,898.8 | - | - | - | |
EBITDA | 8,541.1 | 9,671.8 | - | - | - | |