
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,731.4 | 2,105.3 | 2,520 | 2,442.7 | 2,461.4 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 503.3 | 671 | 659 | 546.8 | 622 |
Total Operating Expenses | 1,228.1 | 1,434.3 | 1,861 | 1,895.8 | 1,839.4 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 103.9 | 124.2 | 141.1 | 139.8 | 136.8 |
Earnings from Continuing Operations | |||||
Interest Expense | (111.3) | (120.9) | (141.4) | (140.7) | (158.6) |
Interest Income | 0.432 | 0.016 | 0.615 | 0.026 | 0.467 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 394.8 | 586 | 560.9 | 515.9 | 400.5 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |