
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 10,892.1 | 12,061.6 | 11,648.6 | 12,928.4 | 14,781.1 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 10,380.8 | 11,499.2 | 10,875.9 | 12,046.6 | 13,619.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 273 | 306.5 | 512.6 | 541.8 | 622.4 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (102.6) | (101.9) | (98.35) | (82.05) | (84.98) | |
Interest Income | 77.33 | 80.28 | 8.831 | (3.053) | 260.7 | |
Income Tax Expense | 123.3 | 98.13 | - | - | - | |
Net Income | ||||||
Net Income | 375.7 | 465.9 | 559 | 626.3 | 834.9 | |
Supplemental | ||||||
EBIT | 772.7 | 798.6 | - | - | - | |
EBITDA | - | - | - | - | - | |