

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 817.5 | 891.3 | 674.3 | 711.6 | 729.6 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 437.5 | 482.2 | 284.5 | 279.4 | 279.8 | |
Total Operating Expenses | 380 | 409.2 | 389.8 | 432.2 | 449.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 380 | 409.2 | 291.4 | 302.1 | 292.3 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (9.782732) | (18.63) | (7.1) | (5.6) | (10.5) | |
Interest Income | 11.83 | 44.21 | 58.8 | 63.4 | 69.6 | |
Income Tax Expense | 86.22 | 111.2 | - | - | - | |
Net Income | ||||||
Net Income | 353.3 | 396.5 | 271.4 | 273.1 | 281.3 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | 452.2 | 530 | - | - | - | |