
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,316.7 | 1,384.2 | 1,400.5 | 1,664.4 | 2,353.9 | |
COGS | - | - | (1,742.1) | - | - | |
Gross Profit | 1,316.7 | 1,384.2 | 3,142.6 | 1,664.4 | - | |
Operating Expenses & Income | ||||||
Operating Income | 600.3 | 426.5 | 910.3 | - | - | |
Total Operating Expenses | 693.6 | 853.6 | 1,580.4 | 1,664.4 | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 111.3 | 110.3 | 107.1 | 117.1 | 266 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (207.4) | (304.3) | (1,315) | (1,789.3) | (1,523.8) | |
Interest Income | 1,128 | 1,309.4 | 2,565.4 | 3,097.3 | 3,356.2 | |
Income Tax Expense | 120.4 | 108.2 | 227.8 | 229.9 | - | |
Net Income | ||||||
Net Income | 479.9 | 318.3 | 682.6 | 760 | 859.9 | |
Supplemental | ||||||
EBIT | 596.6 | 427.8 | 907.9 | - | - | |
EBITDA | 665.1 | 490.6 | 972.3 | - | - | |