

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,504.2 | 8,701.4 | 7,127.6 | 7,156.6 | 7,581.2 | |
COGS | - | - | (191.7) | (203.4) | (214.9) | |
Gross Profit | - | - | 7,319.3 | 7,360 | 7,796.1 | |
Operating Expenses & Income | ||||||
Operating Income | 804.3 | 972.6 | 868.4 | 845.5 | 829.1 | |
Total Operating Expenses | 6,699.9 | 7,728.8 | 6,263.9 | 6,311.1 | 6,752.1 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (164.5) | (179.9) | (24.2) | (252) | (239.4) | |
Interest Income | 8.2 | 22.4 | 94.3 | 154.1 | 86.5 | |
Income Tax Expense | 232 | 275 | - | - | - | |
Net Income | ||||||
Net Income | 1,046.9 | 656.3 | 142.4 | 293.9 | (151.8) | |
Supplemental | ||||||
EBIT | 804 | 974.8 | 720.9 | 841.8 | 844.4 | |
EBITDA | 1,374.4 | 1,598.6 | 1,314.4 | 1,587.4 | 1,439.8 | |