
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 249.5 | - | - | - | - | - | |
COGS | 119.7 | - | - | - | - | - | |
Gross Profit | 129.7 | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (652.2) | (700.8) | (944.1) | (899.9) | (1,363.8) | (1,349.8) | |
Total Operating Expenses | 652.2 | 700.8 | 944.1 | 899.9 | 1,363.8 | 1,349.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 330.6 | 349.1 | 555.6 | 460.5 | 412.5 | 394.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3,142.5) | (3,313.4) | (3,498.4) | (3,572.5) | (3,532.4) | (3,523.6) | |
Interest Income | 28.77 | - | - | - | - | 612.3 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 135,030.4 | 110,107.3 | 109,163 | 101,176.4 | 139,337.8 | 151,879.8 | |
Supplemental | |||||||
EBIT | (614.6) | - | - | - | - | - | |
EBITDA | 138,172.9 | 112,669.6 | - | - | - | - | |