

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 12,132.9 | 12,196.3 | 14,092.3 | 15,600.6 | 17,784.8 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 79.5 | 89.16 | 226.7 | 90.99 | 478.3 |
Total Operating Expenses | - | 11,906.1 | 13,144.2 | 14,723.8 | 16,665.8 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (37.96) | (34.41) | (7.642) | (16.52) | (1,854.3) |
Interest Income | 12.41 | 37.11 | 51.93 | 213.3 | 2,171.4 |
Income Tax Expense | 33.87 | (87.16) | (216.9) | (205.1) | (293.8) |
Net Income | |||||
Net Income | 87.81 | 4.696 | 54.11 | 82.67 | 501.6 |
Supplemental | |||||
EBIT | 79.5 | 89.16 | 226.7 | 90.99 | 478.3 |
EBITDA | 171.3 | 150.3 | 299.5 | 147.2 | 538.7 |