
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,320.4 | 1,580.7 | 1,912.1 | 1,931.6 | 1,922.6 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 115.7 | 152.7 | 177.1 | 152 | 194 | |
Total Operating Expenses | 1,204.7 | 1,428 | 1,735 | 1,779.6 | 1,728.6 | |
R&D Expenses | 6.2 | (17.4) | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.5) | (12.6) | (19.5) | (22) | (21.6) | |
Interest Income | 0.5 | 6.8 | 5.3 | 6.6 | 5.2 | |
Income Tax Expense | 29.7 | - | - | - | - | |
Net Income | ||||||
Net Income | 90 | 154.4 | 139.6 | (185.7) | 107.5 | |
Supplemental | ||||||
EBIT | 122.6 | - | - | - | - | |
EBITDA | 185.2 | 279.2 | - | - | - | |