Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total 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 | 111.61 | 42.48 |
| Operating Income | 114.89 | 119.09 | 107.62 | -13.73 |
| EBITDA | 166.13 | 180.51 | -31.45 | -220.78 |
| EBIT | 157.55 | 172.13 | -40.62 | -222.41 |
| Pretax Income | 136.18 | 117.08 | -80.97 | -225.78 |
| Tax Provision | 4.36 | 4.56 | 2.19 | 39.03 |
| Net Income | 18.66 | 19.24 | -53.72 | -136 |
| Net Income Common Stockholders | 18.66 | 19.24 | -53.72 | -136 |
| Total Expenses | 263.58 | 271.54 | 312.95 | 73.56 |
| Interest Expense | 21.38 | 55.05 | 40.35 | 3.38 |
| Interest Income | 1.25 | 9.95 | 9.30 | 2.47 |
| Selling General And Administration | 104.75 | 90 | 111.61 | 42.48 |
| Normalized EBITDA | 123.59 | 158.37 | 140.52 | -12.73 |
| Normalized Income | -22.51 | -2.04 | 82.13 | 28.36 |
| Basic EPS | 1.21 | 1.03 | -1.22 | 0 |
| Diluted EPS | 1.13 | 0.96 | -1.22 | 0 |
| Tax Effect Of Unusual Items | 1.36 | 0.86 | -36.11 | -43.69 |
| Tax Rate For Calcs | 0.03 | 0.04 | 0.21 | 0.21 |
| Total Unusual Items | 42.53 | 22.14 | -171.97 | -208.06 |
| Total Unusual Items Excluding Goodwill | 42.53 | 22.14 | -171.97 | -208.06 |
| Net Income From Continuing Operation Net Minority Interest | 18.66 | 19.24 | -53.72 | -136 |
| Reconciled Depreciation | 8.57 | 8.39 | 9.17 | 1.62 |
| Reconciled Cost Of Revenue | 158.83 | 181.55 | 201.34 | 31.08 |
| Net Interest Income | -22.54 | -46.70 | -32.16 | -0.98 |
| Net Income From Continuing And Discontinued Operation | 18.66 | 19.24 | -53.72 | -136 |
| Total Operating Income As Reported | 114.89 | 119.09 | 107.62 | -13.73 |
| Diluted Average Shares | 32.55 | 35.31 | 44.01 | 0 |
| Basic Average Shares | 15.37 | 18.66 | 44.01 | 0 |
| Diluted NI Availto Com Stockholders | 36.67 | 19.24 | -53.72 | -136 |
| Average Dilution Earnings | 18.02 | 14.82 | 0 | 0 |
| Minority Interests | -113.16 | -93.28 | 29.44 | 0 |
| Net Income Including Noncontrolling Interests | 131.81 | 112.52 | -83.16 | -136 |
| Net Income Continuous Operations | 131.81 | 112.52 | -83.16 | -136 |
| Earnings From Equity Interest Net Of Tax | 0 | 0 | 0 | 128.81 |
| Other Income Expense | 43.82 | 22.14 | -171.97 | -211.52 |
| Other Non Operating Income Expenses | 1.29 | 0 | 0 | -3.46 |
| Special Income Charges | 23.34 | 14.24 | -76.45 | -57.10 |
| Other Special Charges | 0 | 0 | 0.15 | 0 |
| 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 |
| Net Non Operating Interest Income Expense | -22.54 | -46.70 | -32.16 | -0.98 |
| Total Other Finance Cost | 2.42 | 1.61 | 1.10 | 0.07 |
| Interest Expense Non Operating | 21.38 | 55.05 | 40.35 | 3.38 |
| Interest Income Non Operating | 1.25 | 9.95 | 9.30 | 2.47 |
| Selling And Marketing Expense | 0 | 0 | 0 | 0 |
| General And Administrative Expense | 0 | 0 | 0 | 0 |
| Other Gand A | 0 | 0 | 0 | 0 |
| Operating Revenue | 378.48 | 390.63 | 420.57 | 59.82 |
