
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,012.5 | 7,775.7 | 7,990.7 | 8,910.4 | 9,295.3 | |
COGS | 1,304.9 | 1,542.9 | - | - | - | |
Gross Profit | 5,707.7 | 6,232.8 | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 2,803.7 | 3,100.6 | 3,003.2 | 3,373.1 | 3,547.9 | |
Total Operating Expenses | 4,208.8 | 4,648.5 | 4,987.5 | 5,537.3 | 5,747.4 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 251.1 | 200 | 334.5 | 399.4 | 413.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (343.7) | (338.2) | (363.7) | (416.7) | (470.3) | |
Interest Income | 0.421 | 419.1 | 0.06 | 3.846 | 9.751 | |
Income Tax Expense | 1.805 | - | - | - | - | |
Net Income | ||||||
Net Income | 2,195.5 | 2,722.5 | 2,388.9 | 2,905.1 | 2,810.9 | |
Supplemental | ||||||
EBIT | 3,088.6 | - | - | - | - | |
EBITDA | 5,252.1 | - | - | - | - | |