

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 13,231.8 | 13,479.6 | 15,842 | 21,448.5 | 37,574 |
COGS | 4,678.8 | 3,955.8 | 5,807.9 | 7,246.4 | 12,151.7 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 4,623.9 | 5,349.1 | 5,598.6 | 6,895.7 | 13,720.7 |
Total Operating Expenses | 3,929.1 | 4,174.7 | 4,435.6 | 7,306.3 | 11,701.6 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 3,875.4 | 4,158.2 | 4,408.7 | 7,158.3 | 11,362.4 |
Earnings from Continuing Operations | |||||
Interest Expense | (375.1) | (379.9) | (1,155.4) | (2,485.8) | (4,988.1) |
Interest Income | 35.89 | 57.37 | 143.8 | 334.2 | 837 |
Income Tax Expense | (891) | (1,062.6) | (1,477.6) | (1,719.9) | (2,586.3) |
Net Income | |||||
Net Income | 3,377 | 3,974.7 | 2,968.8 | 2,875.6 | 7,167.9 |
Supplemental | |||||
EBIT | 4,607.3 | 5,359.9 | 5,457.9 | 6,747.2 | 13,905.1 |
EBITDA | 5,013.7 | 5,963.2 | 6,424.4 | 7,801 | 15,269.8 |