

| 2020 | 2021 | 2022 | 2023 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 345.4 | 342.7 | 416.1 | 456.9 | 617.7 | |
COGS | 20.77 | 5.356 | 45.2 | 52.55 | 11.13 | |
Gross Profit | 346 | 337.4 | 370.9 | 404.3 | 606.6 | |
Operating Expenses & Income | ||||||
Operating Income | 230.6 | 225.6 | 213.1 | 249.7 | 325.6 | |
Total Operating Expenses | 114.8 | 117.1 | 203 | 207.2 | 292.1 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (91) | (97.66) | (98.26) | (107.4) | (134.1) | |
Interest Income | 5.605 | 4.426 | 4.161 | 3.488 | 1.879 | |
Income Tax Expense | 2.289 | (5.361) | 9.246 | 16.17 | - | |
Net Income | ||||||
Net Income | 107.7 | 267.6 | 253.7 | 322.9 | 554.9 | |
Supplemental | ||||||
EBIT | 224 | 208.9 | 210.6 | 282.8 | - | |
EBITDA | 202 | 361.1 | 362.5 | 447.8 | - | |