

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 7,537.4 | 8,689.4 | 10,195.5 | 10,567.8 | 11,129.5 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 564.3 | 470 | 981.7 | 703.9 | (238.8) |
Total Operating Expenses | - | - | 9,213.8 | 9,864 | 11,368.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (51.67) | (95.24) | (64) | (59.8) | (38.61) |
Interest Income | 11.64 | 21.59 | 13.4 | 21.39 | 26.43 |
Income Tax Expense | (144.9) | (158.9) | (210.4) | (349.1) | 142.2 |
Net Income | |||||
Net Income | 166 | 305.2 | 450.5 | 153.6 | (315.7) |
Supplemental | |||||
EBIT | 351 | 537.7 | 711.5 | 541.1 | (445.7) |
EBITDA | 709.7 | 1,039.3 | 1,235.2 | 1,351.2 | 511.4 |