
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 556.3 | 626.8 | 378.1 | 473.6 | 584.6 |
COGS | - | - | - | - | - |
Gross Profit | 556.3 | 626.8 | 378.1 | 473.6 | 584.6 |
Operating Expenses & Income | |||||
Operating Income | 175 | 134.8 | 0.55 | 97.86 | 186.8 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 263.6 | 324.1 | 233.6 | 237.3 | 214.4 |
Earnings from Continuing Operations | |||||
Interest Expense | (7.48915) | (25.48) | (25.93) | (36.25) | (37.92) |
Interest Income | 0.0435 | 1.299 | 1.009 | 1.516 | 1.331 |
Income Tax Expense | 61.32 | 55.66 | - | - | - |
Net Income | |||||
Net Income | 146 | 136.9 | 50.71 | 94.09 | 105.5 |
Supplemental | |||||
EBIT | - | 218 | 98.72 | 169.9 | 188.2 |
EBITDA | 230.1 | 234.8 | 108.5 | 178.4 | 198 |