

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 17,800.2 | 17,882.1 | 18,577.4 | 20,199.6 | 22,982.9 |
COGS | - | - | - | - | 13,373.1 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 358.9 | 878.8 | 1,092.6 | 846.4 | 1,591.8 |
Total Operating Expenses | - | 19,355.3 | 6,365.6 | 21,573 | 24,204.1 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (244.1) | (289) | (342.3) | (421.1) | (327.4) |
Interest Income | 43.08 | 50.89 | 49.15 | 110.1 | 105.6 |
Income Tax Expense | (37.17) | (131.4) | (178.1) | (14.53) | (507.1) |
Net Income | |||||
Net Income | 120.7 | 509.3 | 621.3 | 520.9 | 863 |
Supplemental | |||||
EBIT | 358.9 | 878.8 | 1,092.6 | 846.4 | 1,591.8 |
EBITDA | 493.9 | 980 | 1,185.8 | 950.7 | 1,704.6 |