
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 854.4 | 1,078.9 | 1,395.6 | 1,700.4 | 1,883.4 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 919 | 1,081.9 | 1,062.9 | 1,363.7 | 1,578.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (30.6) | (31.26) | (27.3) | (27.1) | (27.2) | |
Interest Income | - | 59.63 | 52.7 | 76.2 | 87.2 | |
Income Tax Expense | 5.46013 | 0.535275 | - | - | - | |
Net Income | ||||||
Net Income | (70.75) | (3.532812) | 321.5 | 321.3 | 293.4 | |
Supplemental | ||||||
EBIT | (16.49) | 32.12 | 360 | 363.8 | 332.1 | |
EBITDA | - | - | - | - | - | |