

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 357.2 | 333.4 | 364.1 | 413.5 | 462.7 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 246.8 | 259.8 | 282.7 | 336.4 | 408.6 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.545) | (2.559) | (2.559) | (2.556) | (2.567) | |
Interest Income | 8.62 | 11 | 11.79 | 12.59 | 9.316 | |
Income Tax Expense | 14.03 | 9.269 | - | - | - | |
Net Income | ||||||
Net Income | 96.41 | 64.45 | 69.54 | 67.2 | 47.16 | |
Supplemental | ||||||
EBIT | 113 | 77.57 | - | - | - | |
EBITDA | 131.8 | - | - | - | - | |