
| 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) | (330.5) | (460.6) | (494.4) | (405.6) |
Interest Income | 54.9 | 403.9 | 539.7 | 584.1 | 488.5 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 508.5 | 317.3 | 474.2 | 502.6 | 484.9 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 796.5 | 819.4 | - | - | - |