
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 332.2 | 384.3 | 472.6 | 488.3 | 497.5 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 42.57 | 46.26 | 45.4 | 56.6 | 73.4 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.3513) | (1.301842) | (1.3) | - | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 6.165307 | 3.818736 | - | - | - | |
Net Income | ||||||
Net Income | 35.05 | 41.14 | 5.4 | 39.5 | 48.2 | |
Supplemental | ||||||
EBIT | 43.24 | 47.99 | 45.4 | 56.6 | 73.4 | |
EBITDA | 63.76 | 66.13 | 67.7 | 80.5 | 100.2 | |