

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 24,577.5 | 25,344.3 | 27,335.5 | 29,953.7 | 35,019.8 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 519.3 | 615.1 | 518 | 945.4 | 510 |
Total Operating Expenses | - | 24,854.1 | 26,267.3 | 29,066.5 | 34,100.9 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (500.5) | (579.1) | (459.4) | (748.4) | (765.9) |
Interest Income | 89.35 | 110.5 | 78.7 | 191.6 | 381.8 |
Income Tax Expense | (21.82) | (29.62) | (24.88) | (153.9) | (26.06) |
Net Income | |||||
Net Income | 86.37 | 96.78 | 113.1 | 124 | 83.67 |
Supplemental | |||||
EBIT | 519.3 | 595 | 518.6 | 834.6 | 493.8 |
EBITDA | 689.6 | 750.3 | 681.3 | 1,287.6 | 962.4 |