
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 425.5 | 350 | 415.7 | 435.6 | 472.9 |
COGS | - | - | - | - | - |
Gross Profit | 425.5 | 350 | 415.7 | 435.6 | 472.9 |
Operating Expenses & Income | |||||
Operating Income | (58.59) | (11.64) | 50.56 | 46.67 | 68.41 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 165.2 | 168.3 | 182.7 | 197.7 | 200.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (5.022) | (9.747) | (25.29) | (39.62) | (44.83) |
Interest Income | 0.365 | 13.78 | 21.3 | 23.6 | 20.98 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 70.35 | 32.27 | 83.55 | 95.34 | 106.1 |
Supplemental | |||||
EBIT | - | 101.5 | 155.9 | 173.6 | 197.6 |
EBITDA | - | 168.1 | 224.3 | 245.1 | 272.2 |