

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 47,009.1 | 47,438.4 | 52,108.4 | 56,658.3 | 65,025.6 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | (381.1) | 2,671 | 728.8 | 1,425.5 | (2,038.8) |
Total Operating Expenses | 47,237 | 46,216 | 51,203.3 | 52,795.5 | 63,694.7 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (2,161.9) | (2,360.8) | (2,519.6) | (3,601.1) | (5,662.5) |
Interest Income | 52.37 | 152.5 | 195.5 | 300.7 | 2,389 |
Income Tax Expense | 163.5 | (521.6) | 570.6 | 1,503.8 | (309.1) |
Net Income | |||||
Net Income | (932.4) | 836 | (15,422) | (3,274.1) | 3,580.6 |
Supplemental | |||||
EBIT | 1,013.6 | 3,566 | (13,668.6) | (1,477.6) | 7,163.1 |
EBITDA | 4,726.6 | 5,995.1 | (10,447.4) | 1,190.5 | 9,384.6 |