Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 669.45 | 544.02 | 786.26 | 1,112.28 |
| Operating Revenue | - | 669.45 | 544.02 | 786.26 | 1,112.28 |
| Cost Of Revenue | - | 612.21 | 486.75 | 701.67 | 980.14 |
| Gross Profit | - | 57.24 | 57.27 | 84.59 | 132.14 |
| Operating Expense | - | 3.64 | 7.12 | 13.63 | 13.34 |
| Selling General And Administration | - | 3.64 | 7.12 | 13.63 | 13.34 |
| Total Expenses | - | 615.84 | 493.88 | 715.30 | 993.48 |
| Operating Income | - | 53.60 | 50.14 | 70.96 | 118.80 |
| Total Operating Income As Reported | - | 53.60 | 50.14 | 58.76 | 89.60 |
| EBITDA | - | 78.21 | 73.56 | 87.52 | 129.52 |
| Normalized EBITDA | - | 78.21 | 73.56 | 99.72 | 158.72 |
| EBIT | - | 53.60 | 50.14 | 58.76 | 89.60 |
| Interest Expense | - | 17.89 | 31.08 | 34.95 | 20.56 |
| Net Interest Income | - | -17.89 | -31.08 | -34.95 | -20.56 |
| Other Income Expense | - | - | - | -12.20 | -29.20 |
| Interest Expense Non Operating | - | 17.89 | 31.08 | 34.95 | 20.56 |
| Net Non Operating Interest Income Expense | - | -17.89 | -31.08 | -34.95 | -20.56 |
| Pretax Income | - | 35.71 | 19.06 | 23.81 | 69.04 |
| Tax Provision | - | 9.05 | 4.50 | 4.41 | 15.55 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0 | -2.26 | -6.57 |
| Net Income Continuous Operations | - | 26.66 | 14.56 | 19.40 | 53.49 |
| Net Income From Continuing And Discontinued Operation | - | 28.06 | 39.13 | 15.32 | 11.70 |
| Net Income From Continuing Operation Net Minority Interest | - | 26.66 | 14.56 | 19.40 | 53.49 |
| Net Income | - | 28.06 | 39.13 | 15.32 | 11.70 |
| Net Income Common Stockholders | - | 28.06 | 39.13 | 15.32 | 11.70 |
| Net Income Including Noncontrolling Interests | - | 28.06 | 39.13 | 15.32 | 11.70 |
| Normalized Income | - | 26.66 | 14.56 | 29.35 | 76.12 |
| Diluted NI Availto Com Stockholders | - | 28.06 | 39.13 | 15.32 | 11.70 |
| Basic Average Shares | - | 12.78 | 14.13 | 20.59 | 23.40 |
| Diluted Average Shares | - | 12.83 | 14.18 | 20.59 | 23.40 |
| Reconciled Depreciation | - | 24.60 | 23.42 | 28.76 | 39.92 |
| Reconciled Cost Of Revenue | - | 612.21 | 486.75 | 701.67 | 980.14 |
| Total Unusual Items | - | 0 | 0 | -12.20 | -29.20 |
| Total Unusual Items Excluding Goodwill | - | 0 | 0 | -12.20 | -29.20 |
| Net Income Discontinuous Operations | - | 1.40 | 24.57 | -4.08 | -41.79 |
| Special Income Charges | - | 0 | 0 | -12.20 | -29.20 |
| Gain On Sale Of Business | 0 | 0 | - | - | - |
| Other Special Charges | - | - | - | 12.20 | - |
| Impairment Of Capital Assets | 0 | 0 | - | - | - |
| Restructuring And Mergern Acquisition | - | - | 0 | 0 | 29.20 |
| Depreciation Amortization Depletion Income Statement | 18.48 | 17.64 | - | - | - |
| Depreciation And Amortization In Income Statement | 18.48 | 17.64 | - | - | - |
| Gain On Sale Of Ppe | 0 | 0 | - | - | - |
| Amortization | 18.48 | 17.64 | - | - | - |
| Amortization Of Intangibles Income Statement | 18.48 | 17.64 | - | - | - |
