Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 378.48 | 390.63 | 420.57 | 59.82 |
| Operating Revenue | - | 378.48 | 390.63 | 420.57 | 59.82 |
| Cost Of Revenue | - | 158.83 | 181.55 | 201.34 | 31.08 |
| Gross Profit | - | 219.64 | 209.08 | 219.23 | 28.75 |
| Operating Expense | - | 104.75 | 90 | 111.60 | 42.48 |
| Selling General And Administration | - | 104.75 | 90 | 111.60 | 42.48 |
| Total Expenses | - | 263.58 | 271.54 | 312.95 | 73.56 |
| Operating Income | - | 114.90 | 119.09 | 107.62 | -13.73 |
| Total Operating Income As Reported | - | 114.90 | 119.09 | 107.62 | -13.73 |
| EBITDA | - | 166.13 | 180.51 | -31.45 | -220.78 |
| Normalized EBITDA | - | 123.60 | 158.37 | 140.52 | -12.73 |
| EBIT | - | 157.55 | 172.13 | -40.62 | -222.41 |
| Interest Income | - | 1.25 | 9.95 | 9.30 | 2.47 |
| Interest Expense | - | 21.38 | 55.05 | 40.35 | 3.38 |
| Net Interest Income | - | -22.54 | -46.70 | -32.16 | -0.98 |
| Other Non Operating Income Expenses | - | 1.29 | - | - | -3.46 |
| Other Income Expense | - | 43.82 | 22.14 | -171.96 | -211.52 |
| Interest Income Non Operating | - | 1.25 | 9.95 | 9.30 | 2.47 |
| Interest Expense Non Operating | - | 21.38 | 55.05 | 40.35 | 3.38 |
| Net Non Operating Interest Income Expense | - | -22.54 | -46.70 | -32.16 | -0.98 |
| Pretax Income | - | 136.18 | 117.08 | -80.97 | -225.78 |
| Tax Provision | - | 4.36 | 4.56 | 2.19 | 39.03 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 1.36 | 0.86 | -36.11 | -43.69 |
| Net Income Continuous Operations | - | 131.82 | 112.52 | -83.16 | -136 |
| Net Income From Continuing And Discontinued Operation | - | 18.66 | 19.24 | -53.72 | -136 |
| Net Income From Continuing Operation Net Minority Interest | - | 18.66 | 19.24 | -53.72 | -136 |
| Net Income | - | 18.66 | 19.24 | -53.72 | -136 |
| Net Income Common Stockholders | - | 18.66 | 19.24 | -53.72 | -136 |
| Net Income Including Noncontrolling Interests | - | 131.82 | 112.52 | -83.16 | -136 |
| Normalized Income | - | -22.51 | -2.04 | 82.13 | 28.36 |
| Diluted NI Availto Com Stockholders | - | 36.67 | 19.24 | -53.72 | -136 |
| Basic Average Shares | - | 15.37 | 18.66 | 44.01 | 110.52 |
| Diluted Average Shares | - | 32.56 | 35.31 | 44.01 | 110.52 |
| Reconciled Depreciation | - | 8.57 | 8.39 | 9.17 | 1.62 |
| Reconciled Cost Of Revenue | - | 158.83 | 181.55 | 201.34 | 31.08 |
| Total Unusual Items | - | 42.53 | 22.14 | -171.96 | -208.06 |
| Total Unusual Items Excluding Goodwill | - | 42.53 | 22.14 | -171.96 | -208.06 |
| Minority Interests | - | -113.16 | -93.28 | 29.44 | 0 |
| Earnings From Equity Interest Net Of Tax | - | - | 0 | 0 | 128.80 |
| Special Income Charges | - | 23.34 | 14.24 | -76.45 | -57.10 |
| Other Special Charges | - | - | - | 0.15 | - |
| Restructuring And Mergern Acquisition | - | -23.34 | -14.24 | 76.31 | 57.10 |
| Gain On Sale Of Security | - | 19.20 | 7.91 | -95.51 | -150.96 |
| General And Administrative Expense | 45.99 | - | - | - | - |
| Other Gand A | 45.99 | - | - | - | - |
| Total Other Finance Cost | - | 2.42 | 1.61 | 1.10 | 0.07 |
| Selling And Marketing Expense | 17.43 | - | - | - | - |
| Average Dilution Earnings | - | 18.02 | 14.82 | 0 | - |
