
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 7,504.2 | 6,747.1 | 7,132.3 | 7,133.3 | 7,569.1 |
COGS | - | - | (191.7) | (203.4) | (214.9) |
Gross Profit | - | - | 7,324 | 7,336.7 | 7,784 |
Operating Expenses & Income | |||||
Operating Income | 805.1 | 897.9 | 868.4 | 845.5 | 829.1 |
Total Operating Expenses | 6,699.1 | 5,849.2 | 6,263.9 | 6,287.8 | 6,740 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (164.5) | (19.6) | (24.2) | (252) | (239.4) |
Interest Income | 8.2 | 17 | 94.3 | 154.1 | 86.5 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,046.9 | 656.3 | 142.4 | 293.9 | (151.8) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 1,374.4 | 1,598.6 | - | - | - |