

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,400.7 | 3,410.5 | 2,576.8 | 4,475.7 | 10,723.7 |
COGS | 907.2 | 642.7 | 635.1 | 646.2 | 1,003.4 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 350.8 | 1,860 | 549.1 | 2,972.7 | 5,578.1 |
Total Operating Expenses | 1,142.6 | 907.8 | 1,392.6 | 867.9 | 5,145.6 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 452 | 502.3 | 642.8 | 450.7 | 1,192.9 |
Earnings from Continuing Operations | |||||
Interest Expense | (230.2) | (81.92) | (95.3) | (341.5) | (591.9) |
Interest Income | 178.1 | 604.2 | 275.2 | 704 | 128.9 |
Income Tax Expense | (74.9) | (458) | (141.5) | (627.6) | (986.4) |
Net Income | |||||
Net Income | 236.3 | 3,388.7 | (1,168) | 3,994.1 | 3,759.1 |
Supplemental | |||||
EBIT | 363.2 | 3,324.4 | (1,206.4) | 4,259.2 | 5,208.4 |
EBITDA | 560.4 | 3,393 | (1,089.9) | 4,360.4 | 5,687.1 |