Loading company
| Line item | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total revenues | 942 | 1,052 | 1,177 | 1,237 | 1,510 | 2,063 | 2,308 | 2,395 | 2,431 | 2,309 |
| Rental revenue | – | – | – | – | – | – | 2 | 10 | 11 | 12 |
| Cost of revenue | 716 | 787 | 879 | 914 | 1,111 | 1,404 | 1,502 | 1,559 | 1,630 | 1,559 |
| Gross profit | 226 | 265 | 298 | 323 | 399 | 659 | 806 | 835 | 801 | 750 |
| Selling, general and administrative | 186 | 220 | 235 | 262 | 292 | 450 | 541 | 635 | 673 | 647 |
| Operating income | 40 | 45 | 63 | 61 | 107 | 209 | 265 | 201 | 128 | 34 |
| Interest expense | 5 | 7 | 10 | 12 | 9 | 4 | 3 | 53 | 74 | 71 |
| Income before taxes | 35 | 38 | 53 | 49 | 97 | 206 | 262 | 147 | 54 | (37) |
| Income tax expense | 12 | 14 | 14 | 13 | 23 | 51 | 64 | 38 | 16 | (6) |
| Net income from continuing operations | 23 | 24 | 39 | 36 | 75 | 155 | 198 | 109 | 39 | (31) |
| Net income | 23 | 24 | 39 | 36 | 75 | 155 | 198 | 109 | 38 | (32) |