
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 476.8 | 552.6 | 390.8 | 598 | 624.8 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | - | - | - | - | - |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 156.5 | 193.5 | 183.9 | 213.3 | 251.9 |
Earnings from Continuing Operations | |||||
Interest Expense | (63.15) | (103.5) | (180.5) | (206.5) | (160.2) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 114.9 | 126.8 | 36.15 | 159.5 | 133.6 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |