
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 969.1 | 1,042.3 | 785.4 | 893.2 | 1,004.9 | 1,079.4 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 83.79 | 72.45 | 62.25 | 103.2 | 100.9 | 110.7 | |
Total Operating Expenses | 885.3 | 969.9 | 723.1 | 790 | 904.1 | 968.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 45.33 | 47.6 | 30.91 | 34.85 | 39.47 | 40.89 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44.12) | (49.09) | (40.64) | (38.36) | (42.6) | (52.56) | |
Interest Income | 2.500671 | 2.665995 | 2.242 | 4.506 | 4.637 | 7.107 | |
Income Tax Expense | 10.71 | 0.7441 | - | - | - | - | |
Net Income | |||||||
Net Income | 29.93 | 15.47 | 7.038 | 38.4 | 44.53 | 52.08 | |
Supplemental | |||||||
EBIT | 76.61 | 84.49 | 50.65 | 91.19 | 104.5 | 121 | |
EBITDA | 161.7 | 134 | 100.3 | 142.3 | 163.7 | 194.9 | |