

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,179.2 | 1,698 | 1,512 | 1,770.4 | 1,882.4 | 1,974.4 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 834.9 | 977.3 | 1,134.7 | 1,342.8 | 1,376.5 | 1,425.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 13.33 | 12.9 | 15.92 | 15.88 | 17.03 | 18.27 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.677) | (8.047) | (7.301) | (6.331) | (5.358) | (9.467) | |
Interest Income | 75.05 | 91.54 | 126.6 | 149.9 | 167.7 | - | |
Income Tax Expense | 64.97 | 137.3 | - | - | - | - | |
Net Income | |||||||
Net Income | 279.4 | 583.4 | 304.6 | 345.8 | 403.3 | 438.7 | |
Supplemental | |||||||
EBIT | 314.9 | 718.9 | 384.6 | 433.9 | 511.3 | 558.3 | |
EBITDA | - | - | - | - | - | - | |