

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 849 | 963.6 | 1,120.3 | 1,252.9 | 1,295.2 | - | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 162.4 | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 32.32 | 44.71 | 51.32 | 57.31 | 47.22 | 36.76 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (145.4) | (307.6) | (803.9) | (1,010.6) | (1,055.6) | (735.2) | |
Interest Income | 814.8 | 1,083.7 | 1,731.4 | 2,024.5 | 2,005.4 | 1,452.8 | |
Income Tax Expense | 163.6 | 178.3 | - | - | - | - | |
Net Income | |||||||
Net Income | 504.5 | 555.5 | 605.5 | 687.3 | 675.6 | 573.8 | |
Supplemental | |||||||
EBIT | 813.5 | - | - | - | - | - | |
EBITDA | 827.9 | - | - | - | - | - | |