

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 9,521.8 | 12,432.5 | 16,762 | 20,840 | 23,937.6 |
COGS | 3,645.1 | 3,966.8 | 5,132.1 | 6,621.6 | 7,728.8 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 1,208.7 | 3,029 | 4,557.5 | 5,336 | 5,170.3 |
Total Operating Expenses | 4,667.9 | 5,436.7 | 7,072.4 | 8,882.4 | 11,038.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 4,675.8 | 5,487.7 | 7,236.1 | 9,027.7 | 10,997.1 |
Earnings from Continuing Operations | |||||
Interest Expense | (652.4) | (1,088.9) | (1,178.7) | (1,551) | (2,278.4) |
Interest Income | 22.35 | 51.61 | 66.47 | 282.8 | 221.4 |
Income Tax Expense | (124.8) | (466.1) | (665.1) | (709.3) | (799) |
Net Income | |||||
Net Income | 456.4 | 1,831.8 | 2,351.9 | 3,049.7 | 2,290.9 |
Supplemental | |||||
EBIT | 1,211.3 | 3,335.2 | 4,129.2 | 5,027.3 | 5,147 |
EBITDA | 1,491.5 | 3,770.8 | 4,779.2 | 7,613.6 | 8,170 |