

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,609.9 | 1,990.3 | 1,990.5 | 2,114.7 | 2,190.5 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | 28.38 | 33.61 | 40.86 | 42.61 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (847.5) | (1,858) | (2,785.5) | (2,802.7) | (2,540.2) | |
Interest Income | 1,643.9 | 3,003.5 | 4,124.1 | 4,160.8 | 3,876 | |
Income Tax Expense | 118.7 | - | - | - | - | |
Net Income | ||||||
Net Income | 434.9 | 711.6 | 941 | 693.5 | 724.5 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |