Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 339.34 | 391.69 | 349.74 | 291.69 |
| Operating Revenue | - | 339.34 | 391.69 | 349.74 | 291.69 |
| Cost Of Revenue | - | 284.37 | 240.91 | 243.61 | 234.55 |
| Gross Profit | - | 54.97 | 150.78 | 106.14 | 57.14 |
| Operating Expense | - | 18.80 | 22.89 | 28.82 | 27.41 |
| Selling General And Administration | - | 18.80 | 22.89 | 28.82 | 28.14 |
| Total Expenses | - | 303.16 | 263.80 | 272.43 | 261.97 |
| Operating Income | - | - | - | - | 29.72 |
| Total Operating Income As Reported | - | 41.87 | 127.89 | 77.31 | 46.34 |
| EBITDA | - | 89 | 179.27 | 132.67 | 105.06 |
| Normalized EBITDA | - | 83.31 | 179.27 | 132.67 | 88.44 |
| EBIT | - | 38.58 | 127.87 | 76.52 | 47.33 |
| Interest Income | - | 0.27 | 1.30 | 0.73 | 1.61 |
| Interest Expense | - | 23.46 | 29.04 | 29.89 | 35.01 |
| Net Interest Income | - | -26.74 | -29.06 | -30.68 | -34.03 |
| Other Income Expense | -60.31 | 5.69 | - | - | 16.62 |
| Interest Income Non Operating | - | 0.27 | 1.30 | 0.73 | 1.61 |
| Interest Expense Non Operating | - | 23.46 | 29.04 | 29.89 | 35.01 |
| Net Non Operating Interest Income Expense | - | -26.74 | -29.06 | -30.68 | -34.03 |
| Pretax Income | - | 15.12 | 98.83 | 46.63 | 12.32 |
| Tax Provision | - | 0.02 | 0.12 | -0.01 | 0.05 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0.01 | 0 | 0 | 0.06 |
| Net Income Continuous Operations | - | 15.10 | 98.71 | 46.64 | 12.27 |
| Net Income From Continuing And Discontinued Operation | - | 15.10 | 98.71 | 46.64 | 12.27 |
| Net Income From Continuing Operation Net Minority Interest | - | 15.10 | 98.71 | 46.64 | 12.27 |
| Net Income | - | 15.10 | 98.71 | 46.64 | 12.27 |
| Net Income Common Stockholders | - | 15.10 | 98.71 | 46.64 | 12.27 |
| Net Income Including Noncontrolling Interests | - | 15.10 | 98.71 | 46.64 | 12.27 |
| Normalized Income | - | 9.42 | 98.71 | 46.64 | -4.29 |
| Diluted NI Availto Com Stockholders | - | 15.10 | 98.71 | 46.64 | 12.27 |
| Basic Average Shares | 162.55 | 202.03 | 208.80 | 209.23 | - |
| Diluted Average Shares | 162.55 | 202.03 | 208.80 | 209.23 | - |
| Reconciled Depreciation | - | 50.42 | 51.40 | 56.15 | 57.74 |
| Reconciled Cost Of Revenue | - | 284.37 | 240.91 | 243.61 | 234.55 |
| Total Unusual Items | - | 5.69 | 0 | 0 | 16.62 |
| Total Unusual Items Excluding Goodwill | - | 5.69 | 0 | 0 | 16.62 |
| Special Income Charges | - | 5.69 | 0 | 0 | 16.62 |
| Write Off | 60.31 | - | - | - | - |
| Impairment Of Capital Assets | 60.31 | 0.31 | 0 | 0 | - |
| General And Administrative Expense | - | 18.80 | 22.89 | 28.82 | 28.14 |
| Other Gand A | - | 18.80 | 22.89 | 28.82 | 28.14 |
| Gain On Sale Of Ppe | - | 6 | 0 | 0 | 16.62 |
| Total Other Finance Cost | - | 3.55 | 1.32 | 1.52 | 0.63 |
| Other Operating Expenses | -4.68 | - | - | - | -0.73 |
