Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 91.95 | 39.85 | 46.64 | 44.07 |
| Cost Of Revenue | 106.71 | 33.40 | 103.03 | 236.26 |
| Gross Profit | -14.77 | 6.45 | -56.38 | -192.19 |
| Operating Expense | 10.08 | 10.64 | 11.07 | 11.71 |
| Operating Income | -24.84 | -4.20 | -67.45 | -203.90 |
| EBITDA | 31.51 | 22.86 | 29.50 | -4.44 |
| EBIT | 16.28 | 7.37 | 14.49 | -181.08 |
| Pretax Income | 12.96 | 2.46 | 10.95 | -185.93 |
| Tax Provision | 1.07 | 0.80 | 4.60 | -38.42 |
| Net Income | 12.46 | 1.83 | 6.97 | -147.33 |
| Net Income Common Stockholders | 12.46 | 1.83 | 6.97 | -147.33 |
| Total Expenses | 116.79 | 44.04 | 114.10 | 247.97 |
| Interest Expense | 3.32 | 4.91 | 3.54 | 4.85 |
| Interest Income | 0.02 | 0.06 | 0.39 | 0.79 |
| Selling General And Administration | 10.08 | 10.64 | 11.07 | 11.71 |
| Normalized EBITDA | -9.59 | 11.35 | -52.06 | -26.21 |
| Normalized Income | -25.23 | -5.92 | -57.46 | -164.62 |
| Basic EPS | 1.65 | 0.24 | 0.91 | -19.29 |
| Diluted EPS | 1.65 | 0.24 | 0.91 | -19.29 |
| Tax Effect Of Unusual Items | 3.41 | 3.75 | 17.13 | 4.48 |
| Tax Rate For Calcs | 0.08 | 0.33 | 0.21 | 0.21 |
| Total Unusual Items | 41.10 | 11.51 | 81.56 | 21.77 |
| Total Unusual Items Excluding Goodwill | 41.10 | 11.51 | 81.56 | 21.77 |
| Net Income From Continuing Operation Net Minority Interest | 12.46 | 1.83 | 6.97 | -147.33 |
| Reconciled Depreciation | 15.23 | 15.49 | 15.01 | 176.64 |
| Reconciled Cost Of Revenue | 106.71 | 33.40 | 103.03 | 236.26 |
| Net Interest Income | -3.30 | -4.85 | -3.15 | -4.05 |
| Net Income From Continuing And Discontinued Operation | 12.46 | 1.83 | 6.97 | -147.33 |
| Total Operating Income As Reported | -24.84 | -4.20 | -67.45 | -203.90 |
| Diluted Average Shares | 7.57 | 7.60 | 7.62 | 7.64 |
| Basic Average Shares | 7.56 | 7.60 | 7.62 | 7.64 |
| Diluted NI Availto Com Stockholders | 12.46 | 1.83 | 6.97 | -147.33 |
| Minority Interests | 0.57 | 0.18 | 0.62 | 0.17 |
| Net Income Including Noncontrolling Interests | 11.89 | 1.66 | 6.36 | -147.51 |
| Net Income Continuous Operations | 11.89 | 1.66 | 6.36 | -147.51 |
| Other Income Expense | 41.10 | 11.51 | 81.56 | 22.02 |
| Other Non Operating Income Expenses | 0 | 0 | 0 | 0.26 |
| Special Income Charges | 41.10 | 11.51 | 81.56 | 21.77 |
| Gain On Sale Of Ppe | 41.10 | 11.51 | 81.56 | 21.77 |
| Net Non Operating Interest Income Expense | -3.30 | -4.85 | -3.15 | -4.05 |
| Interest Expense Non Operating | 3.32 | 4.91 | 3.54 | 4.85 |
| Interest Income Non Operating | 0.02 | 0.06 | 0.39 | 0.79 |
| General And Administrative Expense | 10.08 | 10.64 | 11.07 | 11.71 |
| Other Gand A | 10.08 | 10.64 | 11.07 | 11.71 |
| Operating Revenue | 91.95 | 39.85 | 46.64 | 44.07 |