
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,550.1 | (1,182.9) | 3,141.5 | 1,204.8 | 2,682.9 | |
COGS | 723.8 | 261.2 | - | - | 108.4 | |
Gross Profit | 2,550.1 | (1,182.9) | 3,141.5 | 1,204.8 | 2,574.5 | |
Operating Expenses & Income | ||||||
Operating Income | 2,625 | (1,098.9) | 2,658.3 | 1,188.8 | 2,558.5 | |
Total Operating Expenses | 26.6 | 15.84 | 483.2 | 16.07 | 16.02 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 10.48 | 12.19 | 483.2 | 13.09 | 11.56 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (101.5) | (99.77) | (86.92) | (74.31) | (108.4) | |
Interest Income | 0.117359 | 10.28 | 19.71 | 85.94 | 45.6 | |
Income Tax Expense | 87.24 | (26.61) | 65.84 | 15.08 | 33.14 | |
Net Income | ||||||
Net Income | 2,436.3 | (1,172.1) | 2,486.1 | 1,173.7 | 2,525.4 | |
Supplemental | ||||||
EBIT | 2,625 | (1,098.9) | 5,210.2 | - | - | |
EBITDA | 2,523.5 | (1,098.9) | 2,658.3 | - | 2,558.5 | |