
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 550.1 | - | 1,909.9 | 2,040.2 | 2,179.2 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 320.3 | - | 1,005.2 | 1,050.1 | 1,153.7 |
Total Operating Expenses | 229.8 | - | 904.7 | 990.1 | 1,025.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 31.08 | - | 114.8 | 127.6 | 139.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (98.8) | - | (444.6) | (431.8) | (410.6) |
Interest Income | 25.91 | - | 22.47 | 23.99 | 22.12 |
Income Tax Expense | (0.107) | 7.1544 | - | - | - |
Net Income | |||||
Net Income | 289.3 | - | 96.31 | 926.3 | 1,466.1 |
Supplemental | |||||
EBIT | 323.8 | 803 | - | - | - |
EBITDA | 432 | - | - | - | - |