
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 11,255.8 | 12,177.1 | 12,997 | 13,618.3 | 14,681 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 635.7 | 906.7 | 1,441.3 | 270.2 | 1,494.4 |
Total Operating Expenses | - | 11,344 | 11,659.1 | 13,496.8 | 13,450.3 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 257.1 | 290.3 | 342.1 | 486.6 | 566.2 |
Earnings from Continuing Operations | |||||
Interest Expense | (2.569) | (2.525) | (1.859) | (1.368) | (1.5) |
Interest Income | 59.45 | 151.7 | 240.2 | 251.8 | 222.8 |
Income Tax Expense | (140.7) | (276.5) | (263) | (77.05) | (262.9) |
Net Income | |||||
Net Income | 551.9 | 779.4 | 1,416.7 | 443.6 | 1,452.8 |
Supplemental | |||||
EBIT | 635.7 | 906.7 | 1,441.3 | 270.2 | 1,494.4 |
EBITDA | 666 | 941.2 | 1,483.4 | 307.2 | 1,529.4 |