
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 764.5 | 599 | 925.9 | 951.4 | 1,029.8 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | - | - | - | - | - |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 101 | 65.6 | 76.4 | 97.3 | 112.5 |
Earnings from Continuing Operations | |||||
Interest Expense | (47.4) | (59.9) | (44.9) | (39) | (36.1) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 526.8 | 280.6 | 473.4 | 451.2 | 478.4 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |