

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 257.7 | 281.9 | 591.4 | 836.7 | 929.3 | |
COGS | - | - | - | - | - | |
Gross Profit | 257.7 | 281.9 | 591.4 | 836.7 | 929.3 | |
Operating Expenses & Income | ||||||
Operating Income | 4.3 | (158.8) | 221.1 | 400.2 | 428.5 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 48.8 | 237.2 | 70 | 87.4 | 96.1 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (94) | (53.7) | (62.7) | (72.4) | (72.3) | |
Interest Income | 4.9 | 0.3 | 3.2 | 6.4 | 31.8 | |
Income Tax Expense | 30 | (22) | 1 | - | - | |
Net Income | ||||||
Net Income | 464.2 | 191.6 | 43.2 | 5.5 | 420.7 | |
Supplemental | ||||||
EBIT | 28.4 | 38 | 255.9 | - | - | |
EBITDA | 711.9 | 336.4 | 252.2 | - | - | |