

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,041.8 | 1,015.9 | 1,051 | 1,128 | 1,270.4 | |
COGS | - | - | - | - | - | |
Gross Profit | 1,041.8 | 1,015.9 | 1,051 | 1,128 | 1,270.4 | |
Operating Expenses & Income | ||||||
Operating Income | 703.1 | 614.8 | 614.7 | 643.4 | 705.5 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 235.7 | 307.2 | 336.9 | 274.6 | 313.6 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (13.8) | (333.1) | (460.6) | (494.4) | (405.6) | |
Interest Income | 54.9 | 403.9 | 539.7 | 584.1 | 488.5 | |
Income Tax Expense | 221.8 | 129.9 | - | - | - | |
Net Income | ||||||
Net Income | 508.5 | 317.3 | 474.2 | 502.6 | 484.9 | |
Supplemental | ||||||
EBIT | 744.1 | 421.7 | - | - | - | |
EBITDA | 796.5 | 819.4 | - | - | - | |