
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 8,133.2 | 9,144.6 | 10,468.5 | 10,649.4 |
COGS | 4,592 | 5,020.1 | 6,280 | 6,295.9 |
Gross Profit | 3,541.2 | 4,124.5 | 4,188.4 | 4,353.5 |
Operating Expenses & Income | ||||
Operating Income | 1,485.3 | 1,550.5 | 1,508 | 1,535.3 |
Total Operating Expenses | 6,648 | 7,594.1 | 8,960.5 | 9,114.1 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 871.1 | 1,177.2 | 1,356 | 1,420.8 |
Earnings from Continuing Operations | ||||
Interest Expense | (389) | (652.1) | (729.6) | (758.2) |
Interest Income | 6.047 | 29.76 | 43.03 | 33.43 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 561.4 | 731.9 | 599 | 672.5 |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |