
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,398.5 | 1,830.9 | 1,209.2 | 1,289.6 | 1,463.6 | |
COGS | - | - | - | - | - | |
Gross Profit | 1,398.5 | 1,830.9 | 1,209.2 | 1,289.6 | 1,463.6 | |
Operating Expenses & Income | ||||||
Operating Income | 196.5 | 218.5 | 136.4 | 144.3 | 166.9 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1,096.5 | 1,480.4 | 456.2 | 506 | 541.5 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (15.23) | (26.06) | (35.06) | (17.48) | (17.05) | |
Interest Income | 0.132949 | 1.637297 | 0.878 | 1.066 | 1.18 | |
Income Tax Expense | 45.68 | 49.1 | - | - | - | |
Net Income | ||||||
Net Income | 112.3 | 122.7 | 70.76 | 79.92 | 93.73 | |
Supplemental | ||||||
EBIT | 196.5 | 218.7 | 136.4 | 129.5 | 150.7 | |
EBITDA | 278.9 | 330.2 | 229.1 | 232 | 261.6 | |