

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,475.6 | 1,331.1 | 1,300.4 | 1,271.2 | 1,190.9 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 442.5 | (102.7) | 83.11 | 101.3 | (465) |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 108 | 100.9 | 108.3 | 114.3 | 118.6 |
Earnings from Continuing Operations | |||||
Interest Expense | (4.988) | (5.734) | (5.973) | (54.97) | (6.937) |
Interest Income | 7.456 | 35.52 | 29.45 | 6.457 | 0.02 |
Income Tax Expense | (89.53) | 23.99 | (37.66) | (39.36) | 117 |
Net Income | |||||
Net Income | 355.9 | (49.14) | 68.95 | 110.5 | (355) |
Supplemental | |||||
EBIT | 443 | (102.9) | 83.13 | 198.4 | (465.1) |
EBITDA | 629.9 | 128.5 | 213.4 | 282 | (391) |