

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,993.4 | 3,643.1 | 4,629.6 | 5,475.6 | 5,992.5 | 6,342.3 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 3,694.1 | 4,313.8 | 4,530.2 | 4,900.8 | 5,328.8 | 5,180.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.11) | (17.23) | (24.17) | (30.82) | (28.62) | (28.97) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 51.37 | (158) | - | - | - | - | |
Net Income | |||||||
Net Income | 247.9 | (512.7) | 96.34 | 468 | 541.1 | 936.9 | |
Supplemental | |||||||
EBIT | 316.4 | (653.5) | 123.6 | 605.7 | 692.3 | 1,191.1 | |
EBITDA | - | - | - | - | - | - | |