Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 797.92 | 1,041.01 | 1,140.07 | 1,364.07 |
| Operating Revenue | - | 788.51 | 1,025.30 | 1,123.33 | 1,337.08 |
| Cost Of Revenue | - | 602.28 | 808.54 | 864.43 | 933.54 |
| Gross Profit | - | 195.64 | 232.47 | 275.64 | 430.53 |
| Operating Expense | - | 187.88 | 232.61 | 278.47 | 335.66 |
| Selling General And Administration | - | 151 | 189.07 | 225.93 | 270.92 |
| Total Expenses | - | 790.17 | 1,041.15 | 1,142.90 | 1,269.20 |
| Operating Income | - | 7.75 | -0.14 | -2.82 | 94.87 |
| Total Operating Income As Reported | - | 5.34 | -2.87 | -2.82 | 91.97 |
| EBITDA | - | 92.31 | 17.84 | 142.40 | -26.31 |
| Normalized EBITDA | - | 28.06 | 28.09 | 25.32 | 144.61 |
| EBIT | - | 72.02 | -3.19 | 119.03 | -55.69 |
| Interest Income | - | 0.60 | 2.66 | 3.30 | 9.41 |
| Interest Expense | - | 21.92 | 18.88 | 13.95 | 12.89 |
| Net Interest Income | - | -21.32 | -16.21 | -10.65 | -3.47 |
| Other Non Operating Income Expenses | - | -0.57 | 4.54 | 1.48 | 10.95 |
| Other Income Expense | - | 63.67 | -5.72 | 118.56 | -159.98 |
| Interest Income Non Operating | - | 0.60 | 2.66 | 3.30 | 9.41 |
| Interest Expense Non Operating | - | 21.92 | 18.88 | 13.95 | 12.89 |
| Net Non Operating Interest Income Expense | - | -21.32 | -16.21 | -10.65 | -3.47 |
| Pretax Income | - | 50.11 | -22.07 | 105.08 | -68.58 |
| Tax Provision | - | -7.22 | -0.70 | 3.10 | 1.45 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 13.49 | -0.32 | 3.45 | -35.89 |
| Net Income Continuous Operations | - | 57.32 | -21.37 | 101.99 | -70.03 |
| Net Income From Continuing And Discontinued Operation | - | 57.55 | -20.89 | 102.12 | -70.03 |
| Net Income From Continuing Operation Net Minority Interest | - | 57.55 | -20.89 | 102.12 | -70.03 |
| Net Income | - | 57.55 | -20.89 | 102.12 | -70.03 |
| Net Income Common Stockholders | - | 57.55 | -20.89 | 102.12 | -70.03 |
| Net Income Including Noncontrolling Interests | - | 57.32 | -21.37 | 101.99 | -70.03 |
| Normalized Income | - | 6.80 | -10.96 | -11.51 | 65 |
| Diluted NI Availto Com Stockholders | - | 57.55 | -20.89 | 102.12 | -70.03 |
| Basic Average Shares | - | 79.44 | 79.44 | 79.44 | 69.84 |
| Diluted Average Shares | - | 79.44 | 79.44 | 79.44 | 69.84 |
| Reconciled Depreciation | - | 20.28 | 21.03 | 23.37 | 29.38 |
| Reconciled Cost Of Revenue | - | 602.28 | 808.54 | 864.43 | 933.54 |
| Total Unusual Items | - | 64.24 | -10.25 | 117.08 | -170.93 |
| Total Unusual Items Excluding Goodwill | - | 64.24 | -10.25 | 117.08 | -170.93 |
| Minority Interests | - | 0.23 | 0.48 | 0.14 | 0 |
| Special Income Charges | - | -7.02 | -10.23 | 48.50 | -112.61 |
| Other Special Charges | - | - | 5.08 | - | 107.66 |
| Write Off | - | 4.62 | 2.42 | 4.11 | 0 |
| Restructuring And Mergern Acquisition | - | 2.41 | 2.72 | 0 | 2.90 |
| Gain On Sale Of Security | - | 71.27 | -0.03 | 68.58 | -58.32 |
| Depreciation Amortization Depletion Income Statement | - | 20.28 | 21.03 | 23.37 | 29.38 |
| Depreciation And Amortization In Income Statement | - | 20.28 | 21.03 | 23.37 | 29.38 |
| General And Administrative Expense | - | 142.59 | 183.51 | 222.87 | 268.16 |
| Other Gand A | - | 52.18 | 65.27 | 68.24 | 67.86 |
| Salaries And Wages | - | 83.64 | 110.68 | 145.22 | 188.31 |
| Gain On Sale Of Ppe | - | 0 | 0 | 52.60 | -2.05 |
| Rent Expense Supplemental | - | 6.77 | 7.56 | 9.40 | 11.98 |
| Other Operating Expenses | - | 16.60 | 22.51 | 29.17 | 35.37 |
| Selling And Marketing Expense | - | 8.41 | 5.56 | 3.06 | 2.76 |
| Rent And Landing Fees | - | 6.77 | 7.56 | 9.40 | 11.98 |