
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 85.4 | 101.7 | 105 | 109.7 | 110.3 |
COGS | - | 0.297 | 2.186 | 1.297 | 1.314 |
Gross Profit | - | 101.4 | 102.8 | 108.4 | 109 |
Operating Expenses & Income | |||||
Operating Income | 40.18 | 57.88 | 56.38 | 68 | 69.57 |
Total Operating Expenses | 45.22 | 43.86 | 48.64 | 41.71 | 40.73 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 10.38 | 9.968 | 13.15 | 9.715 | 9.941 |
Earnings from Continuing Operations | |||||
Interest Expense | (60.61) | (61.37) | (107.5) | (112.6) | (84.6) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 41.39 | 83.83 | (100.3) | 14.67 | 78.38 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |