
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,827.2 | 1,943.3 | 2,165.1 | 2,338.2 | 2,426.7 |
COGS | 146.9 | 202.1 | 334.5 | 366.4 | 195 |
Gross Profit | 1,680.3 | 1,741.2 | 1,830.6 | 1,971.8 | 2,231.7 |
Operating Expenses & Income | |||||
Operating Income | 468.7 | 501.3 | 506.6 | 505.8 | 599.5 |
Total Operating Expenses | 1,358.5 | 1,442 | 1,658.5 | 1,832.4 | 1,827.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (244.5) | (321.7) | (445.4) | (403.7) | (382.4) |
Interest Income | 57.4 | 52.9 | 81.9 | 121.3 | 138.4 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 212.2 | (87.2) | 132.2 | 140.2 | 229.4 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 891.5 | 997.4 | 1,030.6 | - | - |