

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 583.2 | 648.4 | 661.8 | 666.5 | 677.6 | 677.6 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (109.3) | (28.61) | (56.96) | (26.95) | (12.4) | (12.4) | |
Total Operating Expenses | 692.5 | 677 | 718.7 | 693.5 | 690 | 690 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 402.7 | 366.8 | 398.2 | 341.3 | 326.9 | 148.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (85.92) | (42.57) | (52.82) | (54.41) | (55.9) | (63.18) | |
Interest Income | 23.68 | 0.728 | 1.712 | 3.423 | 2.088 | 13.61 | |
Income Tax Expense | (34.11) | - | - | - | - | - | |
Net Income | |||||||
Net Income | (115.5) | (28.68) | (113.2) | (33.02) | (42.95) | (42.95) | |
Supplemental | |||||||
EBIT | (84.58) | 9.99 | (77.91) | 14.75 | 8.913 | 1.376 | |
EBITDA | 102.1 | 196.5 | 128.7 | 228.1 | 241.4 | 233.8 | |