

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 341.3 | 360 | 412.2 | 493.3 | 541.6 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 312.9 | 334.8 | 404.7 | 390.7 | 423.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 46.24 | 91.8 | 92.7 | 96.86 | 116 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.378) | (0.897) | (0.92) | (6.474) | (2.902) | |
Interest Income | 5.148 | 6.835 | 12.87 | 20.64 | 16.97 | |
Income Tax Expense | 9.245 | 7.526 | - | - | - | |
Net Income | ||||||
Net Income | 18.68 | 18.8 | (1.228) | 74.28 | 83.67 | |
Supplemental | ||||||
EBIT | 28.01 | 26.1 | - | - | - | |
EBITDA | - | - | - | - | - | |