

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 256.3 | 294.3 | 364.3 | 389.9 | 425.1 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 190 | 213.5 | 258 | 256.3 | 287.9 | |
Total Operating Expenses | 66.22 | 80.75 | 106.3 | 133.6 | 137.3 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 68.24 | 80.75 | 106.3 | 133.6 | 137.3 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.395884) | (0.391038) | (0.204) | (0.15) | (0.102) | |
Interest Income | 0.0168 | 0.337071 | 2.227 | 2.617 | 2.634 | |
Income Tax Expense | 35.77 | 40.34 | - | - | - | |
Net Income | ||||||
Net Income | 153.9 | 173.1 | 199.2 | 192.7 | 217.1 | |
Supplemental | ||||||
EBIT | 188 | 213.5 | 260 | 258.6 | 290.1 | |
EBITDA | 193.8 | 217.9 | 265 | 264.5 | 298.4 | |