
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 793.2 | 1,008.4 | 1,200.8 | 1,320.2 | 1,555.9 |
COGS | - | - | - | - | - |
Gross Profit | 793.2 | 1,008.4 | 1,200.8 | 1,320.2 | 1,555.9 |
Operating Expenses & Income | |||||
Operating Income | 182.6 | 216.7 | 238.5 | 266.1 | 337.3 |
Total Operating Expenses | 606.3 | 811.7 | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 421.2 | 544.7 | 675 | 750.4 | 862.8 |
Earnings from Continuing Operations | |||||
Interest Expense | (18) | (31) | (53.7) | (57.2) | (90.2) |
Interest Income | 72.8 | 116.3 | 164.3 | 183.8 | 185.9 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 171.6 | 189.2 | 228 | 334.9 | 269.1 |
Supplemental | |||||
EBIT | - | 368.6 | 438.5 | 565.5 | 577.1 |
EBITDA | - | - | - | - | - |