
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 739.2 | 890.2 | 1,073.4 | 1,241.8 | 1,462.8 | 1,462.8 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 299.8 | 305.3 | 348.2 | 407.9 | 477.3 | 477.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.09) | (374) | (694.2) | (687.7) | (710) | (710) | |
Interest Income | 691.4 | 1,157.1 | 1,655.6 | 1,815.5 | 1,957 | 1,957 | |
Income Tax Expense | 104 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 252.3 | 307.2 | 450 | 432.9 | 490.4 | 490.4 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |