
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 761.6 | 906 | 1,226.5 | 1,275.5 | 1,395.9 |
COGS | 64.18 | 69.26 | 283.9 | 298.5 | 396.7 |
Gross Profit | 697.4 | 836.7 | 942.6 | 977 | 999.2 |
Operating Expenses & Income | |||||
Operating Income | 577.2 | 763.9 | 794.4 | 800.7 | 839.6 |
Total Operating Expenses | 184.4 | 142 | 432.1 | 474.8 | 556.3 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (128.4) | (145.7) | (286.5) | (330.3) | (261.5) |
Interest Income | 9.740428 | 16.72 | 12.9 | 43.1 | 33.5 |
Income Tax Expense | 148.6 | - | - | - | - |
Net Income | |||||
Net Income | 811.9 | 620.7 | (1,418.8) | 68.1 | 738.7 |
Supplemental | |||||
EBIT | 607.6 | - | - | - | - |
EBITDA | - | - | - | - | - |