Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 0 | 401.37 | 442.61 | 435.88 |
| Operating Revenue | - | 0 | 401.37 | 442.61 | 435.88 |
| Cost Of Revenue | - | 0 | 354.50 | 395.43 | 389.89 |
| Gross Profit | - | 0 | 46.88 | 47.18 | 45.99 |
| Operating Expense | - | 4 | 50.48 | 69.01 | 96.22 |
| Research And Development | 0.53 | 1.57 | 2.25 | - | - |
| Selling General And Administration | - | 2.51 | 45.44 | 64.02 | 91.29 |
| Total Expenses | - | 4 | 404.98 | 464.44 | 486.11 |
| Operating Income | - | -4 | -3.60 | -21.83 | -50.23 |
| Total Operating Income As Reported | - | -4 | -3.45 | -21.83 | -50.23 |
| EBITDA | - | -3.92 | 1.40 | -111.43 | -43.64 |
| Normalized EBITDA | - | -3.91 | 1.44 | -67.21 | -43.64 |
| EBIT | - | -4 | -3.64 | -118.10 | -50.23 |
| Interest Income | 0.04 | 0.04 | - | - | - |
| Interest Expense | - | 0.09 | 17.54 | 12 | 9.16 |
| Net Interest Income | - | -0.09 | -17.54 | -12 | -9.16 |
| Other Non Operating Income Expenses | -0.01 | - | - | -52.05 | - |
| Other Income Expense | -0.98 | -0.01 | -0.04 | -96.26 | - |
| Interest Income Non Operating | 0.04 | 0.04 | - | - | - |
| Interest Expense Non Operating | - | 0.09 | 17.54 | 12 | 9.16 |
| Net Non Operating Interest Income Expense | - | -0.09 | -17.54 | -12 | -9.16 |
| Pretax Income | - | -4.09 | -21.18 | -130.10 | -59.40 |
| Tax Provision | - | - | -5.93 | 5.38 | 0.03 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | -0.01 | -9.28 | 0 |
| Net Income Continuous Operations | - | -4.09 | -15.25 | -135.48 | -59.43 |
| Net Income From Continuing And Discontinued Operation | - | -4.09 | -15.25 | -135.48 | -59.43 |
| Net Income From Continuing Operation Net Minority Interest | - | -4.09 | -15.25 | -135.48 | -59.43 |
| Net Income | - | -4.09 | -15.25 | -135.48 | -59.43 |
| Net Income Common Stockholders | - | -4.09 | -15.25 | -135.48 | -59.43 |
| Net Income Including Noncontrolling Interests | - | -4.09 | -15.25 | -135.48 | -59.43 |
| Normalized Income | - | -4.09 | -15.22 | -100.55 | -59.43 |
| Diluted NI Availto Com Stockholders | - | -4.09 | -15.25 | -135.48 | -59.43 |
| Basic Average Shares | 0.18 | 0.33 | 0.64 | 36.78 | - |
| Diluted Average Shares | 0.18 | 0.33 | 0.64 | 36.78 | - |
| Reconciled Depreciation | - | 0.09 | 5.04 | 6.67 | 6.59 |
| Reconciled Cost Of Revenue | - | 0 | 354.50 | 393.76 | 388.23 |
| Total Unusual Items | - | -0.01 | -0.04 | -44.21 | 0 |
| Total Unusual Items Excluding Goodwill | - | -0.01 | -0.04 | -44.21 | 0 |
| Special Income Charges | - | 0 | -0.04 | -44.21 | 0 |
| Other Special Charges | 0.93 | - | 0.19 | 1.21 | - |
| Restructuring And Mergern Acquisition | - | - | -0.15 | 43 | 0 |
| Gain On Sale Of Security | -0.04 | -0.01 | 0.19 | - | - |
| Depreciation Amortization Depletion Income Statement | - | - | 5.04 | 4.99 | 4.93 |
| Depreciation And Amortization In Income Statement | - | - | 5.04 | 4.99 | 4.93 |
| General And Administrative Expense | 2.17 | 2.51 | 3.48 | - | - |
| Other Gand A | 2.17 | 2.51 | 3.48 | - | - |
| Other Operating Expenses | -0.16 | -0.08 | - | - | - |
