
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 153.2 | 157.9 | 173.7 | 202.7 | 207.3 |
COGS | 23.89 | 27.05 | 28.86 | 34.19 | 15.47 |
Gross Profit | 129.3 | 130.9 | 144.8 | 168.5 | 191.8 |
Operating Expenses & Income | |||||
Operating Income | 128.4 | 130 | 144 | 167.4 | 181.3 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | 7.107 |
Earnings from Continuing Operations | |||||
Interest Expense | (13.78) | (16.72) | (25.44) | (35.03) | (42.75) |
Interest Income | 0.044 | 0.24 | 0.754 | 0.604 | 2.028 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 486.6 | 36.69 | 180.2 | 265.6 | 408.4 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |