
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 10,775.4 | 12,225.8 | 8,018.3 | 8,546 | 9,342.4 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 9,924.6 | 11,040.4 | 7,306.6 | 7,817.2 | 8,509.6 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1,142.5 | 1,282.2 | 926.8 | 1,054.8 | 63.4 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (3.64628) | (2.934464) | (5.4) | (11) | (3.5) | |
Interest Income | 27.2 | 140.2 | 131.4 | 144.4 | 122 | |
Income Tax Expense | 252.4 | 352.1 | - | - | - | |
Net Income | ||||||
Net Income | 598.4 | 833.2 | 492.5 | 500.8 | 638.7 | |
Supplemental | ||||||
EBIT | 847.6 | 1,190.6 | - | - | - | |
EBITDA | - | - | - | - | - | |