
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 792.3 | 797.2 | 907.8 | 1,047.8 | 1,291.4 |
COGS | 22.9 | 33.6 | 37.4 | 51.9 | 40 |
Gross Profit | 769.4 | 763.6 | 870.4 | 995.9 | 1,251.4 |
Operating Expenses & Income | |||||
Operating Income | 242.8 | 133.1 | 172.7 | 146.4 | 345.7 |
Total Operating Expenses | 549.5 | 664.1 | 735.1 | 901.4 | 945.7 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (94.2) | (142.1) | (157) | (188.5) | (205.5) |
Interest Income | 2.6 | 6.9 | 8.8 | 12.7 | 19.6 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 15.4 | 0.1 | (9.5) | (57.9) | 91.5 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 368.6 | 288.3 | - | - | - |