
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 494.1 | 583.2 | 648.4 | 661.8 | 666.5 | 684.3 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (43.43) | (84.58) | (28.61) | (56.96) | (26.95) | (16.27) | |
Total Operating Expenses | 537.5 | 667.8 | 677 | 718.7 | 693.5 | 700.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 345.2 | 413.9 | 366.8 | 398.2 | 341.3 | 219.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.21) | (25.49) | (42.57) | (52.82) | (54.41) | (68.95) | |
Interest Income | 0.003 | 0.145 | 0.728 | 1.712 | 3.423 | 8.903 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (92.22) | (115.5) | (28.68) | (113.2) | (33.02) | (18.13) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 151.7 | 102.1 | - | - | - | - | |