Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 45.19 | 45.64 | 52.23 | 60.53 |
| Cost Of Revenue | 9.26 | 10.94 | 12.03 | 12.38 |
| Gross Profit | 35.93 | 34.71 | 40.19 | 48.16 |
| Operating Expense | 25.52 | 27.70 | 27.93 | 29.67 |
| Operating Income | 10.41 | 7 | 12.27 | 18.48 |
| EBITDA | 66.46 | 38.48 | 39.14 | 39.97 |
| EBIT | 42.90 | 12.72 | 13.54 | 12.59 |
| Pretax Income | 33.95 | 3.27 | 2.25 | -2.88 |
| Net Income | 29.72 | 2.92 | 2.07 | -2.66 |
| Net Income Common Stockholders | 29.72 | 2.92 | 2.07 | -3.21 |
| Total Expenses | 34.78 | 38.64 | 39.96 | 42.05 |
| Interest Expense | 8.94 | 9.46 | 11.29 | 15.47 |
| Interest Income | 0 | 0.64 | 0 | 0 |
| Selling General And Administration | 1.96 | 1.95 | 2.33 | 2.29 |
| Normalized EBITDA | 33.37 | 32.05 | 37.14 | 45.07 |
| Normalized Income | 3.58 | -2.16 | 0.49 | 2.45 |
| Basic EPS | 2.48 | 0.21 | 0.15 | -0.22 |
| Diluted EPS | 2.17 | 0.19 | 0.14 | -0.22 |
| Tax Effect Of Unusual Items | 6.95 | 1.35 | 0.42 | 0 |
| Tax Rate For Calcs | 0.21 | 0.21 | 0.21 | 0 |
| Total Unusual Items | 33.09 | 6.43 | 2 | -5.10 |
| Total Unusual Items Excluding Goodwill | 33.09 | 6.43 | 2 | -5.10 |
| Net Income From Continuing Operation Net Minority Interest | 29.72 | 2.92 | 2.07 | -2.66 |
| Reconciled Depreciation | 23.24 | 25.34 | 25.08 | 26.77 |
| Reconciled Cost Of Revenue | 9.59 | 11.35 | 12.55 | 12.99 |
| Net Interest Income | -9.54 | -10.16 | -12.01 | -16.27 |
| Net Income From Continuing And Discontinued Operation | 29.72 | 2.92 | 2.07 | -2.66 |
| Total Operating Income As Reported | 43.48 | 13.14 | 14.02 | 13.14 |
| Diluted Average Shares | 13.68 | 15.56 | 15.08 | 15.55 |
| Basic Average Shares | 11.98 | 13.93 | 13.86 | 14.33 |
| Diluted NI Availto Com Stockholders | 29.72 | 2.92 | 2.07 | -3.21 |
| Preferred Stock Dividends | 0 | 0 | 0 | 0.55 |
| Minority Interests | -4.24 | -0.35 | -0.19 | 0.23 |
| Net Income Including Noncontrolling Interests | 33.95 | 3.27 | 2.25 | -2.88 |
| Net Income Continuous Operations | 33.95 | 3.27 | 2.25 | -2.88 |
| Other Income Expense | 33.09 | 6.43 | 2 | -5.10 |
| Special Income Charges | 33.07 | 6.14 | 1.75 | -5.35 |
| Gain On Sale Of Ppe | 33.80 | 9.33 | 3.44 | 2.07 |
| Other Special Charges | 0.73 | -0.02 | 0 | 0 |
| Write Off | 0 | 3.22 | 1.69 | 7.42 |
| Gain On Sale Of Security | 0.01 | 0.29 | 0.25 | 0.24 |
| Net Non Operating Interest Income Expense | -9.54 | -10.16 | -12.01 | -16.27 |
| Total Other Finance Cost | 0.60 | 0.71 | 0.72 | 0.80 |
| Interest Expense Non Operating | 8.94 | 9.46 | 11.29 | 15.47 |
| Interest Income Non Operating | 0 | 0.64 | 0 | 0 |
| Depreciation Amortization Depletion Income Statement | 23.56 | 25.76 | 25.59 | 27.38 |
| Depreciation And Amortization In Income Statement | 23.56 | 25.76 | 25.59 | 27.38 |
| General And Administrative Expense | 1.96 | 1.95 | 2.33 | 2.29 |
| Other Gand A | 1.28 | 1.38 | 1.81 | 1.51 |
| Insurance And Claims | 0.37 | 0.25 | 0.22 | 0.27 |
| Salaries And Wages | 0.31 | 0.32 | 0.30 | 0.51 |
| Operating Revenue | 45.19 | 45.60 | 51.77 | 60.01 |