

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 13,022.6 | 14,357.5 | 17,756 | 19,292.3 | 21,617.3 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 376.5 | 970.7 | 2,193 | 2,735.9 | 1,731.7 |
Total Operating Expenses | - | - | - | 2,490.2 | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 3,893.6 | 4,286 | 4,441.5 | 4,798.5 | 5,120.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (153.5) | (212.6) | (607.9) | (1,262) | (3,169.7) |
Interest Income | 19.22 | 97.04 | 578.7 | 1,126.8 | 1,965.4 |
Income Tax Expense | (114.7) | (291) | (516.7) | (841.4) | (289.7) |
Net Income | |||||
Net Income | 127.5 | 564.2 | 1,647.2 | 1,760.7 | 237.8 |
Supplemental | |||||
EBIT | 376.5 | 970.7 | 2,193 | 2,737.3 | 1,731.7 |
EBITDA | 1,432.8 | 1,925.9 | 3,066 | 3,782.8 | 3,100.4 |