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 2024	FY 2023	FY 2022	FY 2020	FY 2019	2018 - 2014
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Revenue	1,435	1,480	1,510	2,249	543.64	751.59	Upgrade
Revenue Growth (YoY)	-2.27%	-1.96%	-32.88%	313.70%	-27.67%	23.77%	Upgrade
Cost of Revenue	1,346	1,387	1,409	2,143	502.51	699.7	Upgrade
Gross Profit	89.4	93.46	100.96	105.93	41.13	51.88	Upgrade
Selling, General & Admin	10.81	16.12	10.87	18.35	8.84	34.2	Upgrade
Other Operating Expenses	-5.17	-5.6	-6.62	-11.21	-	-	Upgrade
Operating Expenses	6.01	10.85	4.59	7.29	9	34.43	Upgrade
Operating Income	83.39	82.61	96.37	98.64	32.13	17.45	Upgrade
Interest Expense	-52.65	-66.4	-86.61	-50.13	-26.41	-28.35	Upgrade
Interest & Investment Income	3.23	4.17	6.91	0.65	-	-	Upgrade
Earnings From Equity Investments	-20.42	15.15	56	170.43	-54.26	44.74	Upgrade
Other Non Operating Income (Expenses)	-	-	-	-	36.31	15.58	Upgrade
EBT Excluding Unusual Items	13.54	35.52	72.66	219.59	-12.23	49.42	Upgrade
Gain (Loss) on Sale of Investments	-8.72	-8.72	1.34	14.47	-	-	Upgrade
Pretax Income	4.82	26.81	74	234.06	-12.23	49.42	Upgrade
Income Tax Expense	12.02	9	10.1	10.6	3.94	4.72	Upgrade
Net Income	-7.2	17.81	63.9	223.46	-16.17	44.7	Upgrade
Net Income to Common	-7.2	17.81	63.9	223.46	-16.17	44.7	Upgrade
Net Income Growth	-	-72.13%	-71.41%	-	-	-6.21%	Upgrade
Free Cash Flow	42.94	111.4	76.83	85.48	73.14	14.9	Upgrade
Gross Margin	6.23%	6.31%	6.69%	4.71%	7.56%	6.90%	Upgrade
Operating Margin	5.81%	5.58%	6.38%	4.39%	5.91%	2.32%	Upgrade
Profit Margin	-0.50%	1.20%	4.23%	9.94%	-2.97%	5.95%	Upgrade
Free Cash Flow Margin	2.99%	7.53%	5.09%	3.80%	13.45%	1.98%	Upgrade
EBITDA	83.75	82.93	96.71	98.79	32.29	17.69	Upgrade
EBITDA Margin	5.84%	5.60%	6.41%	4.39%	5.94%	2.35%	Upgrade
D&A For EBITDA	0.36	0.33	0.34	0.15	0.16	0.23	Upgrade
EBIT	83.39	82.61	96.37	98.64	32.13	17.45	Upgrade
EBIT Margin	5.81%	5.58%	6.38%	4.39%	5.91%	2.32%	Upgrade
Effective Tax Rate	249.38%	33.56%	13.65%	4.53%	-	9.55%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.