
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,902.3 | 3,298.2 | 3,624 | 3,488 | 3,511 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 436.2 | 459.2 | 238 | 318 | 363 | |
Total Operating Expenses | 2,466.1 | 2,839 | 3,386 | 3,170 | 3,148 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (30.26) | (15.92) | (16) | (23) | (24) | |
Interest Income | 3.362075 | 7.962317 | 23 | 31 | 24 | |
Income Tax Expense | 77.33 | 58.39 | - | - | - | |
Net Income | ||||||
Net Income | 317.7 | 378.7 | 210 | 408 | 220 | |
Supplemental | ||||||
EBIT | 601 | 516.7 | 209 | 544 | 362 | |
EBITDA | 541.3 | 580.4 | 344 | 734 | 473 | |