
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 265.3 | 248.1 | 248.9 | 256.4 | 282.4 |
COGS | - | - | - | - | - |
Gross Profit | 265.3 | 248.1 | 248.9 | 256.4 | 282.4 |
Operating Expenses & Income | |||||
Operating Income | 31.51 | (46.54) | 10.98 | 35.36 | 69.44 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 163.6 | 188 | 171.6 | 156.2 | 151.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (1.063) | (1.182) | (0.26) | (0.177) | (0.168) |
Interest Income | 0.065 | 1.399 | 2.37 | 2.677 | 1.032 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 29.93 | (280.7) | 8.777 | 74.23 | 110.9 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 57.72 | (254.1) | - | - | - |