

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 452.4 | 503.8 | 560.1 | 650.5 | 713.8 | |
COGS | - | - | - | - | - | |
Gross Profit | 452.4 | 503.8 | 560.1 | 650.5 | 713.8 | |
Operating Expenses & Income | ||||||
Operating Income | 24.74 | 1.822 | (19.77) | (69.61) | (118.3) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 265.5 | 305.8 | 176.7 | 463.9 | 544.4 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (18.99) | (30.46) | (205.2) | (50.39) | (139.8) | |
Interest Income | 0.103 | 0.041 | 2.14 | 2.326 | 1.531 | |
Income Tax Expense | (12.56) | 29.21 | (51.64) | - | - | |
Net Income | ||||||
Net Income | 423.1 | 692.9 | 257.8 | 4.775 | (436.8) | |
Supplemental | ||||||
EBIT | 28.02 | 6.82 | (11.04) | (94.53) | (75.62) | |
EBITDA | 462.2 | 788.4 | 458 | (50.73) | (27.16) | |