
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 8,068.5 | 8,086.9 | 8,911.6 | 9,477.7 | 10,568.9 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 431.9 | 746.5 | (62.73) | 891.6 | 840.9 |
Total Operating Expenses | - | 8,324 | 9,087.4 | 9,482.7 | 10,865.6 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (74.52) | (40.27) | (4.591) | (1.515) | (2.611) |
Interest Income | 43.68 | 110.6 | 141.1 | 377.5 | 523 |
Income Tax Expense | (66.22) | (167.1) | (10.2) | (209.4) | (369.1) |
Net Income | |||||
Net Income | 334.9 | 649.7 | 63.55 | 1,058.2 | 992.3 |
Supplemental | |||||
EBIT | 431.9 | 746.5 | (62.73) | 891.6 | 840.9 |
EBITDA | 500.2 | 781.2 | (24.43) | 941.1 | 890.3 |