
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,281.6 | 1,574.2 | 1,601.5 | 1,648.8 | 1,662.5 | 1,679.9 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 990.2 | 1,246.6 | 1,272.9 | 1,282.6 | 1,370.9 | 1,386.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 271 | 491.1 | 492.8 | 520.9 | 550 | 356.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.48) | (29.61) | (34.27) | (42.96) | (40.9) | (40.77) | |
Interest Income | - | 17.06 | 46.92 | 46.92 | 35.63 | 34.97 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 223.8 | 240.4 | 240.5 | 261.1 | 222 | 215.6 | |
Supplemental | |||||||
EBIT | - | 357.2 | 362.9 | 409.2 | 332.5 | 334.4 | |
EBITDA | - | - | - | - | - | - | |