

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,696.3 | 1,997.6 | 1,084.1 | 1,097 | 1,284.2 | |
COGS | 10.03 | 11.9 | 6.6 | - | - | |
Gross Profit | 1,686.3 | 1,985.7 | 1,077.5 | 1,097 | 1,284.2 | |
Operating Expenses & Income | ||||||
Operating Income | 584.3 | 645.3 | 294.7 | 261 | 305.9 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 825.3 | 1,000.2 | 542.9 | 576.8 | 693.5 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (72.93) | (117.5) | (72.7) | (74.6) | (68.8) | |
Interest Income | 4.405921 | 10.43 | 6.4 | 6.9 | 4.7 | |
Income Tax Expense | 153.6 | 151.8 | - | - | - | |
Net Income | ||||||
Net Income | 256.5 | 1,668.7 | (100.9) | 245.2 | (371.3) | |
Supplemental | ||||||
EBIT | 588.4 | 651.9 | 34.5 | 386.2 | (251.7) | |
EBITDA | 728.6 | 774.4 | 163.1 | 537.3 | (89.7) | |