
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 8,113.8 | 8,725.4 | 9,919.7 | 10,397 |
COGS | 1,101.2 | 1,426.2 | 1,363.8 | 1,416 |
Gross Profit | 7,012.6 | 7,299.2 | 8,555.9 | 8,981 |
Operating Expenses & Income | ||||
Operating Income | 409.2 | 448 | 528.9 | 571.5 |
Total Operating Expenses | 7,704.5 | 8,277.3 | 9,390.8 | 9,825.5 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | (68.74) | (92.37) | (103.9) | (100.8) |
Interest Income | 0.763 | 18.98 | 12.4 | 8.2 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 151.5 | 238.5 | 273.2 | 176.4 |
Supplemental | ||||
EBIT | 309 | 450.7 | 513.9 | 391.5 |
EBITDA | 581.7 | 745.8 | 875.9 | 853.6 |