
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,760.5 | 2,378.4 | 2,247.3 | 2,314.5 | 2,691.6 | |
COGS | 306.1 | 331.9 | 483 | 484.5 | 496.8 | |
Gross Profit | 1,454.4 | 2,046.5 | 1,764.3 | 1,830 | 2,194.8 | |
Operating Expenses & Income | ||||||
Operating Income | 584.4 | 899.9 | 594.8 | 462.2 | 901.1 | |
Total Operating Expenses | 1,176.2 | 1,478.5 | 1,652.5 | 1,852.2 | 1,790.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (285.5) | (445.8) | (278.4) | (266.8) | (391.6) | |
Interest Income | 12.5 | 54.24 | 106.5 | 118 | 111.1 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 655.4 | 616.2 | 309 | (556.2) | 215.8 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | 1,778.9 | 2,083.2 | - | - | - | |