

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,619.9 | 1,738.7 | 1,010 | 950 | 1,029 | |
COGS | - | - | - | - | - | |
Gross Profit | 1,619.9 | 1,738.7 | 1,010 | 950 | 1,029 | |
Operating Expenses & Income | ||||||
Operating Income | 518.7 | 401 | 238 | 180 | 290 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 149.4 | 179.2 | 104 | 110 | 93 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (238.4) | (353.1) | (222) | (212) | (221) | |
Interest Income | - | 7.09662 | 5 | 2 | 3 | |
Income Tax Expense | 70.5 | 10.64 | - | - | - | |
Net Income | ||||||
Net Income | 107.4 | 44.35 | (9) | 4 | 37 | |
Supplemental | ||||||
EBIT | 431.4 | 401 | - | - | - | |
EBITDA | 1,030.7 | 1,199.3 | - | - | - | |