

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,438.4 | 3,247.7 | 3,804.1 | 4,070.2 | 4,120.3 | 4,236.9 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 56.62 | 230.3 | 307.5 | 583.8 | 541.9 | 553.3 | |
Total Operating Expenses | 2,381.8 | 3,017.4 | 3,496.6 | 3,486.4 | 3,578.3 | 3,683.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (460.7) | (642.3) | (758.1) | (816.5) | (767) | - | |
Interest Income | 4.339 | 21.71 | 67.23 | 67.34 | 68.62 | - | |
Income Tax Expense | (154.1) | (189.9) | - | - | - | - | |
Net Income | |||||||
Net Income | (351.4) | (297.1) | (297.2) | (28.04) | (360.8) | (343.1) | |
Supplemental | |||||||
EBIT | 150.8 | 234.1 | - | - | - | - | |
EBITDA | 1,614.2 | 2,460.1 | - | - | - | - | |