Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 296.54 | 361.05 | 445.76 | 517.14 |
| Operating Revenue | - | 296.54 | 361.05 | 445.76 | 517.14 |
| Cost Of Revenue | - | 120.86 | 131.37 | 147.62 | 154.61 |
| Gross Profit | - | 175.68 | 229.68 | 298.14 | 362.53 |
| Operating Expense | - | 211.02 | 247.13 | 278.64 | 284.25 |
| Research And Development | - | 40.60 | 57.30 | 69.29 | 70.81 |
| Selling General And Administration | - | 170.76 | 187.72 | 206.04 | 210.95 |
| Total Expenses | - | 331.88 | 378.50 | 426.25 | 438.86 |
| Operating Income | - | -35.34 | -17.45 | 19.51 | 78.28 |
| Total Operating Income As Reported | - | -41.08 | -85.80 | 16.14 | 57.78 |
| EBITDA | - | -10.30 | -49.41 | 49.20 | 89.62 |
| Normalized EBITDA | - | -7.18 | 18.22 | 54.62 | 112.86 |
| EBIT | - | -36.23 | -76.60 | 25.75 | 68.20 |
| Interest Income | - | 1.97 | 7.34 | 11.15 | 12.72 |
| Interest Expense | - | 0.20 | 0.02 | 0 | 0 |
| Net Interest Income | - | 1.77 | 7.33 | 11.15 | 12.72 |
| Other Non Operating Income Expenses | - | 0.26 | 1.13 | 0.50 | 0.44 |
| Other Income Expense | - | -2.86 | -66.50 | -4.92 | -22.80 |
| Interest Income Non Operating | - | 1.97 | 7.34 | 11.15 | 12.72 |
| Interest Expense Non Operating | - | 0.20 | 0.02 | 0 | 0 |
| Net Non Operating Interest Income Expense | - | 1.77 | 7.33 | 11.15 | 12.72 |
| Pretax Income | - | -36.43 | -76.61 | 25.74 | 68.20 |
| Tax Provision | - | 0.13 | -2.21 | 1.61 | 1.85 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -0.66 | -1.95 | -0.34 | -0.63 |
| Net Income Continuous Operations | - | -36.56 | -74.40 | 24.14 | 66.35 |
| Net Income From Continuing And Discontinued Operation | - | -36.56 | -74.40 | 24.14 | 66.35 |
| Net Income From Continuing Operation Net Minority Interest | - | -36.56 | -74.40 | 24.14 | 66.35 |
| Net Income | - | -36.56 | -74.40 | 24.14 | 66.35 |
| Net Income Common Stockholders | - | -36.56 | -74.40 | 24.14 | 66.35 |
| Net Income Including Noncontrolling Interests | - | -36.56 | -74.40 | 24.14 | 66.35 |
| Normalized Income | - | -34.09 | -8.73 | 29.21 | 88.97 |
| Diluted NI Availto Com Stockholders | - | -36.56 | -74.40 | 24.14 | 66.35 |
| Basic Average Shares | - | 71.55 | 72.64 | 76.48 | 78.58 |
| Diluted Average Shares | - | 71.55 | 72.64 | 78.16 | 80.57 |
| Reconciled Depreciation | - | 25.93 | 27.19 | 23.46 | 21.42 |
| Reconciled Cost Of Revenue | - | 97.01 | 106.28 | 127.46 | 135.68 |
| Total Unusual Items | - | -3.12 | -67.63 | -5.41 | -23.24 |
| Total Unusual Items Excluding Goodwill | - | -3.12 | -67.63 | -5.41 | -23.24 |
| Special Income Charges | - | -3.32 | -68.35 | -3.37 | -27.21 |
| Gain On Sale Of Business | - | - | - | - | -6.71 |
| Write Off | - | 3.32 | 68.35 | 3.37 | 20.50 |
| Impairment Of Capital Assets | 0 | 3.32 | 68.35 | 3.37 | - |
| Gain On Sale Of Security | - | 0.20 | 0.72 | -2.04 | 3.97 |
| Depreciation Amortization Depletion Income Statement | - | 2.08 | 2.11 | 3.30 | 2.49 |
| Depreciation And Amortization In Income Statement | - | 2.08 | 2.11 | 3.30 | 2.49 |
| General And Administrative Expense | - | 145.46 | 161.12 | 178.27 | 179.99 |
| Other Gand A | - | 21.84 | 22.46 | 35.80 | 27.88 |
| Salaries And Wages | - | 123.62 | 138.66 | 142.48 | 152.12 |
| Rent Expense Supplemental | 5.06 | 5.82 | 8.11 | - | - |
| Selling And Marketing Expense | - | 25.30 | 26.60 | 27.77 | 30.96 |
| Rent And Landing Fees | 5.06 | 5.82 | 8.11 | - | - |
| Amortization | - | 2.08 | 2.11 | 3.30 | 2.49 |
| Amortization Of Intangibles Income Statement | - | 2.08 | 2.11 | 3.30 | 2.49 |
| Depreciation Income Statement | 1.85 | 2.24 | 3.49 | - | - |
| Other Taxes | -1.54 | -2.42 | -0.57 | -0.50 | - |