
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6,556.3 | 6,523.5 | 5,092 | 5,702 | 5,927.6 | |
COGS | - | - | - | - | - | |
Gross Profit | 6,556.3 | 6,523.5 | 5,092 | 5,702 | - | |
Operating Expenses & Income | ||||||
Operating Income | 83.66 | 467.6 | 506.1 | 441.9 | - | |
Total Operating Expenses | (6,472.6) | (6,055.9) | 4,665.7 | 5,260.2 | 5,440.2 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (134.8) | (52.16) | (51.42) | (48.38) | (44.42) | |
Interest Income | - | 307.1 | 397.1 | 440.5 | 447.8 | |
Income Tax Expense | 64.39 | 32.43 | 103.2 | 93.68 | - | |
Net Income | ||||||
Net Income | 314.7 | 383 | 302.7 | 347.6 | 424.8 | |
Supplemental | ||||||
EBIT | 436 | 214.8 | 385.2 | 490.3 | - | |
EBITDA | 512.3 | 309.5 | 504.7 | 616.7 | - | |