Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 91.95 | 39.85 | 46.64 | 44.07 |
| Operating Revenue | - | 91.95 | 39.85 | 46.64 | 44.07 |
| Cost Of Revenue | - | 106.71 | 33.40 | 103.03 | 236.26 |
| Gross Profit | - | -14.76 | 6.45 | -56.38 | -192.19 |
| Operating Expense | - | 10.08 | 10.64 | 11.07 | 11.71 |
| Selling General And Administration | - | 10.08 | 10.64 | 11.07 | 11.71 |
| Total Expenses | - | 116.79 | 44.04 | 114.10 | 247.97 |
| Operating Income | - | -24.84 | -4.20 | -67.45 | -203.90 |
| Total Operating Income As Reported | - | -24.84 | -4.20 | -67.45 | -203.90 |
| EBITDA | - | 31.51 | 22.86 | 29.50 | -4.44 |
| Normalized EBITDA | - | -9.59 | 11.35 | -52.06 | -26.21 |
| EBIT | - | 16.28 | 7.37 | 14.49 | -181.08 |
| Interest Income | - | 0.02 | 0.06 | 0.38 | 0.79 |
| Interest Expense | - | 3.32 | 4.91 | 3.54 | 4.85 |
| Net Interest Income | - | -3.30 | -4.85 | -3.15 | -4.06 |
| Other Non Operating Income Expenses | 0.01 | - | - | - | 0.26 |
| Other Income Expense | - | 41.10 | 11.51 | 81.56 | 22.02 |
| Interest Income Non Operating | - | 0.02 | 0.06 | 0.38 | 0.79 |
| Interest Expense Non Operating | - | 3.32 | 4.91 | 3.54 | 4.85 |
| Net Non Operating Interest Income Expense | - | -3.30 | -4.85 | -3.15 | -4.06 |
| Pretax Income | - | 12.96 | 2.46 | 10.95 | -185.93 |
| Tax Provision | - | 1.07 | 0.80 | 4.60 | -38.42 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 3.41 | 3.75 | 17.13 | 4.48 |
| Net Income Continuous Operations | - | 11.89 | 1.66 | 6.36 | -147.51 |
| Net Income From Continuing And Discontinued Operation | - | 12.46 | 1.84 | 6.97 | -147.33 |
| Net Income From Continuing Operation Net Minority Interest | - | 12.46 | 1.84 | 6.97 | -147.33 |
| Net Income | - | 12.46 | 1.84 | 6.97 | -147.33 |
| Net Income Common Stockholders | - | 12.46 | 1.84 | 6.97 | -147.33 |
| Net Income Including Noncontrolling Interests | - | 11.89 | 1.66 | 6.36 | -147.51 |
| Normalized Income | - | -25.23 | -5.92 | -57.46 | -164.62 |
| Diluted NI Availto Com Stockholders | - | 12.46 | 1.84 | 6.97 | -147.33 |
| Basic Average Shares | - | 7.56 | 7.60 | 7.62 | 7.64 |
| Diluted Average Shares | - | 7.57 | 7.60 | 7.62 | 7.64 |
| Reconciled Depreciation | - | 15.23 | 15.49 | 15.01 | 176.64 |
| Reconciled Cost Of Revenue | - | 106.71 | 33.40 | 103.03 | 236.26 |
| Total Unusual Items | - | 41.10 | 11.51 | 81.56 | 21.77 |
| Total Unusual Items Excluding Goodwill | - | 41.10 | 11.51 | 81.56 | 21.77 |
| Minority Interests | - | 0.57 | 0.18 | 0.62 | 0.17 |
| Special Income Charges | - | 41.10 | 11.51 | 81.56 | 21.77 |
| General And Administrative Expense | - | 10.08 | 10.64 | 11.07 | 11.71 |
| Other Gand A | - | 10.08 | 10.64 | 11.07 | 11.71 |
| Gain On Sale Of Ppe | - | 41.10 | 11.51 | 81.56 | 21.77 |