
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,606 | 5,464.6 | 7,027.4 | 8,173.1 | 8,429.6 |
COGS | 3,250 | 3,476 | - | - | - |
Gross Profit | 1,356 | 1,988.6 | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 1,298.8 | 1,905.7 | 2,121.9 | 2,299 | 2,490.9 |
Total Operating Expenses | 3,307.2 | 3,558.8 | 4,905.5 | 5,874.1 | 5,938.6 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 57.15 | 82.83 | 413.5 | 453.9 | 505 |
Earnings from Continuing Operations | |||||
Interest Expense | (277.1) | (327.8) | (603.5) | (775.1) | (752.5) |
Interest Income | 323.7 | 400.2 | 0.635 | 1.357 | 10.01 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 894.7 | 1,504.8 | 1,369.4 | 1,520.8 | 1,461.6 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 3,579.7 | - | - | - | - |