
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,862.7 | 1,804.2 | 1,949.5 | 2,145.2 | 2,616.3 |
COGS | 90.8 | 132.7 | 127.1 | 144.1 | 160.3 |
Gross Profit | 1,771.9 | 1,671.5 | 1,822.4 | 2,001.1 | 2,456 |
Operating Expenses & Income | |||||
Operating Income | 617.4 | 446.2 | 485.9 | 635.7 | 1,100.3 |
Total Operating Expenses | 1,245.3 | 1,358 | 1,463.6 | 1,509.5 | 1,516 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 16.9 | 19.7 | 13.3 | 14.5 | 17.8 |
Earnings from Continuing Operations | |||||
Interest Expense | (330.7) | (497.7) | (379.8) | (372.3) | (393.9) |
Interest Income | 226.7 | 47 | 85.6 | 106.2 | 99.9 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (56.8) | 204.9 | 126.9 | 264.7 | 586.8 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 1,188.8 | 1,177.6 | - | - | - |