

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 21,607.8 | 25,704.7 | 31,961.4 | 25,904.2 | 25,104.9 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 3,793.8 | 3,245.9 | 3,826 | 2,079.5 | 2,483.5 |
Total Operating Expenses | - | - | - | 23,824.7 | 22,621.4 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 5,232.2 | 6,601.6 | 7,182.1 | 7,969.9 | - |
Earnings from Continuing Operations | |||||
Interest Expense | (1,010.4) | (472.8) | (407.9) | (1,477.8) | (1,459.3) |
Interest Income | 576.5 | 345.8 | 595.9 | 976.1 | 555.9 |
Income Tax Expense | (773.8) | (546.1) | (1,359.1) | (1,084.5) | (1,109.4) |
Net Income | |||||
Net Income | 2,421 | 2,855.8 | 2,682.6 | 878.8 | 1,609.6 |
Supplemental | |||||
EBIT | 3,628.6 | 3,528.9 | 3,853.8 | 2,465 | 3,622.3 |
EBITDA | 7,179.2 | 7,551.3 | 8,158.6 | 7,578.3 | 6,950.6 |