

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 21,112.6 | 22,232.8 | 24,592.8 | 27,378.7 | 32,081 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 546.9 | 887.8 | 964.2 | 1,315.7 | 1,309.9 |
Total Operating Expenses | - | 21,450 | 23,746.4 | 26,105.3 | 30,756.8 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (106) | (102.3) | (97.94) | (164.6) | (293.9) |
Interest Income | 7.412 | 30.15 | 158.8 | 673 | 794.7 |
Income Tax Expense | (59.54) | (119) | (164.6) | (395.2) | (468.9) |
Net Income | |||||
Net Income | 297.9 | 531.4 | 818.3 | 1,428.9 | 1,341.8 |
Supplemental | |||||
EBIT | 456 | 722.5 | 922 | 1,315.7 | 1,309.9 |
EBITDA | 540.4 | 780.5 | 1,009.9 | 1,443.7 | 1,493.7 |