MUSE:ARIN.N0000 Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2020
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '20 Dec 31, 2020
Revenue	905.38	1,360	1,480	1,510	2,249	543.64
Revenue Growth	-40.81%	-8.12%	-1.96%	-32.88%	313.70%	-27.67%
Cost of Revenue	814.94	1,260	1,387	1,409	2,143	502.51
Gross Profit	90.43	99.51	93.46	100.96	105.93	41.13
Selling, General & Admin	6.17	6.47	16.12	10.87	18.35	8.84
Other Operating Expenses	0	0	-5.6	-6.62	-11.21	-
Operating Expenses	6.53	6.82	10.85	4.59	7.29	9
Operating Income	83.91	92.69	82.61	96.37	98.64	32.13
Interest Expense	-47.07	-50.55	-66.4	-86.61	-50.13	-26.41
Interest & Investment Income	1.8	2.91	4.17	6.91	0.65	-
Earnings From Equity Investments	41.4	8.68	15.15	56	170.43	-54.26
Other Non Operating Income (Expenses)	-	-	-	-	-	36.31
EBT Excluding Unusual Items	80.03	53.73	35.52	72.66	219.59	-12.23
Gain (Loss) on Sale of Investments	-12.28	-12.28	-8.72	1.34	14.47	-
Pretax Income	67.74	41.45	26.81	74	234.06	-12.23
Income Tax Expense	13.24	14.74	9	10.1	10.6	3.94
Net Income	54.51	26.71	17.81	63.9	223.46	-16.17
Net Income to Common	54.51	26.71	17.81	63.9	223.46	-16.17
Net Income Growth	-	49.98%	-72.13%	-71.41%	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2020
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '20 Dec 31, 2020
Free Cash Flow	3.36	17.49	111.4	76.83	85.48	73.14
Gross Margin	9.99%	7.32%	6.31%	6.69%	4.71%	7.56%
Operating Margin	9.27%	6.82%	5.58%	6.38%	4.39%	5.91%
Profit Margin	6.02%	1.96%	1.20%	4.23%	9.94%	-2.97%
Free Cash Flow Margin	0.37%	1.29%	7.53%	5.09%	3.80%	13.45%
EBITDA	84.26	93.04	82.93	96.71	98.79	32.29
EBITDA Margin	9.31%	6.84%	5.60%	6.41%	4.39%	5.94%
D&A For EBITDA	0.35	0.35	0.33	0.34	0.15	0.16
EBIT	83.91	92.69	82.61	96.37	98.64	32.13
EBIT Margin	9.27%	6.82%	5.58%	6.38%	4.39%	5.91%
Effective Tax Rate	19.54%	35.55%	33.56%	13.65%	4.53%	-