
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 107.1 | 114.5 | 123.1 | 147.5 | 155 |
COGS | - | - | - | - | - |
Gross Profit | 107.1 | 114.5 | 123.1 | 147.5 | 155 |
Operating Expenses & Income | |||||
Operating Income | 39.88 | 41.89 | 41.08 | 56.79 | 57.98 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 36.18 | 39.97 | 43.51 | 45.47 | 47.53 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.018) | (0.839) | (6.825) | (6.205) | (5.404) |
Interest Income | 0.016 | 0.019 | 0.128 | 0.06 | 0.046 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 23.16 | 20.42 | 16.59 | 24.83 | 30.88 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |