

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,180.8 | 1,136.9 | 1,368.6 | 1,521.5 | 1,716.2 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 119.1 | 110.9 | 275.5 | 300.8 | 136.9 |
Total Operating Expenses | - | 1,026 | 1,093 | 1,220.7 | 1,579.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (50.68) | (67.81) | (49.23) | (95.06) | (89.76) |
Interest Income | 6.234 | 12.48 | 32.33 | 75.42 | 102.4 |
Income Tax Expense | 4.088 | (6.23) | (16.74) | 23.73 | 22.2 |
Net Income | |||||
Net Income | 33.55 | 23.07 | 194.7 | 241.2 | 107.7 |
Supplemental | |||||
EBIT | 73.91 | 84.64 | 228.3 | 237.1 | 72.86 |
EBITDA | 155.2 | 138.1 | 299.2 | 321.2 | 214.9 |