
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 7,363 | 5,714.4 | 9,085.4 | 9,199.9 | 10,033.7 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | - | - | - | - | - |
Total Operating Expenses | 6,685.7 | 6,623.1 | 7,080.2 | 7,641.4 | 7,680.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (55.61) | (55.19) | (57.53) | (56.34) | (56.31) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 764.2 | (939.8) | 2,318.1 | 1,439.9 | 2,096.5 |
Supplemental | |||||
EBIT | - | (853.5) | 2,062.8 | 1,614.8 | 2,409.6 |
EBITDA | - | - | - | - | - |