
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,265.4 | 5,049.2 | 9,091.1 | 11,648.1 | 12,776.7 | 11,063 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 5,379.5 | 6,268 | 5,981.1 | 8,654.9 | 8,762.7 | 6,652.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 253.3 | 323.5 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.54) | (48.34) | (73.18) | (93.77) | (120.9) | (125.5) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (10.67) | (59.02) | - | - | - | - | |
Net Income | |||||||
Net Income | (40.16) | (1,061.2) | 2,561.1 | 1,870.4 | 2,682.3 | 2,633.4 | |
Supplemental | |||||||
EBIT | (23.27) | (1,111.4) | 3,183.2 | 3,086.9 | 4,134.9 | 4,536.4 | |
EBITDA | - | - | - | - | - | - | |