
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 24,775.7 | 3,575.5 | 4,687.3 | 3,867.1 | 4,331.4 | |
COGS | 10,449 | 1,853.5 | 2,517.5 | 2,024.2 | 2,421.6 | |
Gross Profit | 14,326.7 | 1,722 | 2,169.8 | 1,842.9 | 1,909.7 | |
Operating Expenses & Income | ||||||
Operating Income | 11,872 | 1,415.4 | 1,804.4 | 1,641.7 | 1,634 | |
Total Operating Expenses | 4,154.7 | 114.7 | 365.4 | 201.1 | 2,697.4 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2,355.5 | 310.4 | 267.8 | 298.2 | 277.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (4,600.8) | (605.6) | (547.7) | (469.5) | (414.5) | |
Interest Income | 254.9 | 63.62 | 30.19 | 29.78 | 22.36 | |
Income Tax Expense | 2,712.3 | 327.5 | 427.3 | 333.2 | - | |
Net Income | ||||||
Net Income | 9,335 | 453.1 | 765.3 | 656.8 | 532.9 | |
Supplemental | ||||||
EBIT | 11,789.9 | 1,398.6 | 2,096.6 | 1,767.1 | - | |
EBITDA | 18,722.8 | 2,574 | 3,404.6 | 3,313 | - | |