

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 285.2 | 302.3 | 487.5 | 559.4 | 506.3 | 482.1 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 287.8 | 324.3 | 388.5 | 526 | 467.8 | 437.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.242 | 0.28 | 0.338 | 0.94 | 1.046 | 1.114 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.684) | (2.386) | (3.818) | (3.902) | (3.495) | (3.349) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (1.228) | (17.49) | 73.91 | 26.29 | 30.23 | 35.34 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |