
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 958.5 | 1,125.5 | 1,239.2 | 1,397.4 |
COGS | 165.6 | 229.8 | 225.4 | 227.7 |
Gross Profit | 792.9 | 895.7 | 1,013.8 | 1,169.7 |
Operating Expenses & Income | ||||
Operating Income | 141 | 133.2 | 153.9 | 191.2 |
Total Operating Expenses | 817.6 | 992.2 | 1,085.3 | 1,206.2 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | (16.29) | (30.81) | (43.87) | (49.08) |
Interest Income | - | 5.762 | 8.31 | 3.856 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 114.4 | 90.37 | 92.44 | 107.1 |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |