
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,297.4 | 8,405.2 | 9,319.2 | 9,965.6 | 11,817.4 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 12.65 | 427.5 | 454.2 | 325 | 479.9 | |
Total Operating Expenses | - | 7,983.1 | 8,856.3 | 9,623.4 | 11,354.6 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (14.48) | (20.17) | (8.346) | (32.32) | (26.05) | |
Interest Income | 6.987 | 15.48 | 55.89 | 58.51 | 26.86 | |
Income Tax Expense | 16.39 | (96.08) | (113.7) | (131.1) | (134.1) | |
Net Income | ||||||
Net Income | 21.56 | 326.8 | 388.1 | 220.1 | 346.6 | |
Supplemental | ||||||
EBIT | 12.65 | 427.5 | 454.2 | 325 | 479.9 | |
EBITDA | 534.1 | 969.9 | 965.8 | 859.8 | 1,022 | |