
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,990.9 | 4,494.7 | 6,385 | 6,617 | 6,908 |
COGS | 790.9 | 852 | 1,087 | 1,089 | 1,166 |
Gross Profit | 3,200 | 3,642.7 | 5,298 | 5,528 | 5,742 |
Operating Expenses & Income | |||||
Operating Income | 496.7 | 412.7 | 776 | 715 | 658 |
Total Operating Expenses | 3,494.2 | 4,082 | 5,609 | 5,902 | 6,250 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (45.89) | (93.19) | (232) | (243) | (250) |
Interest Income | 1.349637 | 6.050998 | 31 | 46 | 31 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 355 | 280.8 | 474 | 392 | 470 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 656.6 | 737 | - | - | - |