Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 4.18 | 8.79 | 23.57 | 71.91 |
| Operating Revenue | - | 4.18 | 8.79 | 23.57 | 71.91 |
| Cost Of Revenue | - | 10.06 | 23.73 | 42.50 | 64.75 |
| Gross Profit | - | -5.88 | -14.94 | -18.33 | 8.26 |
| Operating Expense | - | 12.16 | 23.77 | 25.47 | 31.29 |
| Research And Development | - | 2.03 | 3.68 | 7.34 | 9.43 |
| Selling General And Administration | - | 10.36 | 20.36 | 18.73 | 22.96 |
| Total Expenses | - | 22.22 | 47.50 | 67.97 | 96.03 |
| Operating Income | - | -18.04 | -38.71 | -43.80 | -23.02 |
| Total Operating Income As Reported | - | -18.04 | -38.71 | -46.26 | -46.65 |
| EBITDA | - | -16.50 | -36.90 | -39.99 | -18.66 |
| Normalized EBITDA | - | -16.50 | -36.32 | -38.13 | 3.94 |
| EBIT | - | -18.04 | -38.71 | -43.80 | -23.02 |
| Interest Income | - | 0.71 | 2.51 | 1.59 | 2.62 |
| Interest Expense | 0.02 | - | - | - | - |
| Net Interest Income | - | 0.71 | 2.51 | 1.59 | 2.62 |
| Other Non Operating Income Expenses | -0.02 | - | - | - | - |
| Other Income Expense | 0.74 | - | -0.58 | -1.86 | -22.60 |
| Interest Income Non Operating | - | 0.71 | 2.51 | 1.59 | 2.62 |
| Interest Expense Non Operating | 0.02 | - | - | - | - |
| Net Non Operating Interest Income Expense | - | 0.71 | 2.51 | 1.59 | 2.62 |
| Pretax Income | - | -17.33 | -36.78 | -44.07 | -43 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0 | 0 | 0 |
| Net Income Continuous Operations | - | -17.33 | -36.78 | -44.07 | -43 |
| Net Income From Continuing And Discontinued Operation | - | -17.33 | -36.78 | -44.67 | -44.02 |
| Net Income From Continuing Operation Net Minority Interest | - | -17.33 | -36.78 | -44.67 | -44.02 |
| Net Income | - | -17.33 | -36.78 | -44.67 | -44.02 |
| Net Income Common Stockholders | - | -17.33 | -36.78 | -45.40 | -44.02 |
| Net Income Including Noncontrolling Interests | - | -17.33 | -36.78 | -44.07 | -43 |
| Normalized Income | - | -17.33 | -36.20 | -42.81 | -21.42 |
| Diluted NI Availto Com Stockholders | - | -17.33 | -36.78 | -45.40 | -44.02 |
| Basic Average Shares | 84.17 | 71.34 | 86.20 | 101.87 | - |
| Diluted Average Shares | 84.17 | 71.34 | 86.20 | 101.87 | - |
| Reconciled Depreciation | - | 1.54 | 1.81 | 3.81 | 4.37 |
| Reconciled Cost Of Revenue | - | 10.06 | 23.73 | 42.50 | 64.75 |
| Total Unusual Items | - | 0 | -0.58 | -1.86 | -22.60 |
| Total Unusual Items Excluding Goodwill | - | 0 | -0.58 | -1.86 | -22.60 |
| Special Income Charges | - | 0 | -0.58 | -1.86 | -22.60 |
| Other Special Charges | -0.74 | - | 0.58 | - | - |
| Write Off | - | - | - | 1.86 | - |
| Impairment Of Capital Assets | - | - | - | - | 22.60 |
| Gain On Sale Of Ppe | - | - | 0 | -1.86 | - |
| Other Operating Expenses | - | -0.23 | -0.26 | -0.60 | -1.10 |
| Otherunder Preferred Stock Dividend | - | - | 0 | 0.73 | 0 |
