Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 212.64 | 232.99 | 237.01 | 281.14 |
| Cost Of Revenue | 65.55 | 74.49 | 81.31 | 108.67 |
| Gross Profit | 147.09 | 158.50 | 155.69 | 172.47 |
| Operating Expense | 92.87 | 87.68 | 86.06 | 111.41 |
| Operating Income | 54.22 | 70.82 | 69.64 | 61.06 |
| EBITDA | 127.25 | 131.09 | 124.03 | 133.26 |
| EBIT | 62.63 | 70.86 | 67.92 | 60.06 |
| Pretax Income | 21.11 | 9.05 | -4.40 | 0.16 |
| Tax Provision | -0.56 | -2.60 | 1.48 | 1.90 |
| Net Income | 18.82 | 9.75 | -5.62 | -1.55 |
| Net Income Common Stockholders | 6.32 | -2.75 | -18.38 | -8.76 |
| Total Expenses | 158.42 | 162.17 | 167.37 | 220.08 |
| Interest Expense | 41.51 | 61.80 | 72.33 | 59.90 |
| Interest Income | 1.84 | 3.36 | 3.25 | 4.37 |
| Selling General And Administration | 28.25 | 27.45 | 29.95 | 38.21 |
| Normalized EBITDA | 117.99 | 131.28 | 124.92 | 137.76 |
| Normalized Income | 11.51 | 9.91 | -4.92 | 2.01 |
| Basic EPS | 0.07 | -0.03 | -0.20 | -0.20 |
| Diluted EPS | 0.07 | -0.03 | -0.20 | -0.20 |
| Tax Effect Of Unusual Items | 1.94 | -0.04 | -0.19 | -0.94 |
| Tax Rate For Calcs | 0.21 | 0.21 | 0.21 | 0.21 |
| Total Unusual Items | 9.26 | -0.19 | -0.88 | -4.50 |
| Total Unusual Items Excluding Goodwill | 9.26 | -0.19 | -0.88 | -4.50 |
| Net Income From Continuing Operation Net Minority Interest | 18.82 | 9.75 | -5.62 | -1.55 |
| Reconciled Depreciation | 64.62 | 60.23 | 56.11 | 73.20 |
| Reconciled Cost Of Revenue | 65.55 | 74.49 | 81.31 | 108.67 |
| Net Interest Income | -39.67 | -58.45 | -69.08 | -55.53 |
| Net Income From Continuing And Discontinued Operation | 18.82 | 9.75 | -5.62 | -1.55 |
| Total Operating Income As Reported | 65.87 | 70.62 | 69.22 | 59.10 |
| Diluted Average Shares | 92.06 | 96.81 | 96.56 | 47.30 |
| Basic Average Shares | 91.94 | 96.81 | 96.56 | 47.30 |
| Diluted NI Availto Com Stockholders | 6.32 | -2.75 | -18.38 | -8.76 |
| Otherunder Preferred Stock Dividend | 0.29 | 0 | 0 | 0 |
| Preferred Stock Dividends | 12.50 | 12.50 | 12.76 | 7.21 |
| Minority Interests | -2.85 | -1.89 | 0.27 | 0.19 |
| Net Income Including Noncontrolling Interests | 21.67 | 11.65 | -5.89 | -1.74 |
| Net Income Continuous Operations | 21.67 | 11.65 | -5.89 | -1.74 |
| Other Income Expense | 6.57 | -3.32 | -4.96 | -5.37 |
| Other Non Operating Income Expenses | -1 | -0.23 | -1.28 | -0.02 |
| Special Income Charges | 9.26 | -0.19 | -0.88 | -4.78 |
| Other Special Charges | 2.39 | 0 | 0.47 | 2.53 |
| Write Off | 2.05 | 0 | 0 | 0 |
| Impairment Of Capital Assets | 0 | 0 | 0 | 0 |
| Restructuring And Mergern Acquisition | -11.65 | 0.19 | 0.41 | 2.25 |
| Earnings From Equity Interest | -1.69 | -2.90 | -2.79 | -0.85 |
| Gain On Sale Of Security | 0 | 0 | 0 | 0.28 |
| Net Non Operating Interest Income Expense | -39.67 | -58.45 | -69.08 | -55.53 |
| Interest Expense Non Operating | 41.51 | 61.80 | 72.33 | 59.90 |
| Interest Income Non Operating | 1.84 | 3.36 | 3.25 | 4.37 |
| Depreciation Amortization Depletion Income Statement | 64.62 | 60.23 | 56.11 | 73.20 |
| Depreciation And Amortization In Income Statement | 64.62 | 60.23 | 56.11 | 73.20 |
| Amortization | 15.20 | 6.59 | 0.94 | 9.97 |
| Amortization Of Intangibles Income Statement | 15.20 | 6.59 | 0.94 | 9.97 |
| Depreciation Income Statement | 49.42 | 53.64 | 55.17 | 63.23 |
| General And Administrative Expense | 28.25 | 27.45 | 29.95 | 38.21 |
| Other Gand A | 28.25 | 27.45 | 29.95 | 38.21 |
| Operating Revenue | 208.01 | 227.23 | 230.36 | 268.68 |