Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 395.08 | 102.11 | 120.05 | 206.90 |
| Operating Revenue | - | 395.08 | 99.84 | 117.10 | 205.21 |
| Cost Of Revenue | - | 693.57 | 222.81 | 172.44 | 231.57 |
| Gross Profit | - | -298.49 | -120.69 | -52.39 | -24.67 |
| Operating Expense | - | 296.89 | 160.17 | 135.63 | 124.80 |
| Research And Development | 144.49 | 124.31 | 83.82 | - | - |
| Selling General And Administration | - | 168.57 | 79.67 | 86.21 | 83.68 |
| Total Expenses | - | 990.46 | 382.98 | 308.07 | 356.37 |
| Operating Income | - | -595.38 | -280.87 | -188.02 | -149.48 |
| Total Operating Income As Reported | -239.68 | -858.92 | -291.28 | - | - |
| EBITDA | - | -523.38 | -237.98 | -154.79 | -135.41 |
| Normalized EBITDA | - | -542.40 | -237.98 | -154.79 | -135.41 |
| EBIT | - | -572.80 | -280.87 | -188.02 | -149.48 |
| Interest Expense | 100.97 | 303.18 | 31.60 | - | - |
| Net Interest Income | -100.97 | -303.18 | -31.60 | - | - |
| Other Non Operating Income Expenses | - | 3.56 | -253.56 | -17.42 | -16.34 |
| Other Income Expense | - | 22.58 | -253.56 | -17.42 | -16.34 |
| Interest Expense Non Operating | 100.97 | 303.18 | 31.60 | - | - |
| Net Non Operating Interest Income Expense | -100.97 | -303.18 | -31.60 | - | - |
| Pretax Income | - | -875.98 | -534.42 | -205.44 | -165.82 |
| Tax Provision | - | 1.10 | 2 | 0.85 | 0.05 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 3.99 | 0 | 0 | 0 |
| Net Income Continuous Operations | - | -877.08 | -536.42 | -206.29 | -165.87 |
| Net Income From Continuing And Discontinued Operation | - | -877.08 | -536.42 | -206.29 | -165.87 |
| Net Income From Continuing Operation Net Minority Interest | - | -877.08 | -536.42 | -206.29 | -165.87 |
| Net Income | - | -877.08 | -536.42 | -206.29 | -165.87 |
| Net Income Common Stockholders | - | -877.08 | -536.42 | -206.29 | -165.87 |
| Net Income Including Noncontrolling Interests | - | -877.08 | -536.42 | -206.29 | -165.87 |
| Normalized Income | - | -892.10 | -536.42 | -206.29 | -165.87 |
| Diluted NI Availto Com Stockholders | - | -877.08 | -536.42 | -206.29 | -165.87 |
| Basic Average Shares | - | 14.75 | 9.23 | 15.11 | 15.36 |
| Diluted Average Shares | - | 14.75 | 9.23 | 15.11 | 15.36 |
| Reconciled Depreciation | - | 49.42 | 42.89 | 33.23 | 14.07 |
| Reconciled Cost Of Revenue | - | 648.16 | 222.81 | 172.44 | 231.57 |
| Total Unusual Items | -49.84 | 19.02 | -254.30 | - | - |
| Total Unusual Items Excluding Goodwill | -49.84 | 19.02 | -254.30 | - | - |
| Special Income Charges | -17.05 | -246.48 | -17.46 | - | - |
| Other Special Charges | - | 0 | -3.89 | - | - |
| Write Off | 0 | 131.72 | 0.31 | - | - |
| Impairment Of Capital Assets | 0 | 12.50 | 12.79 | - | - |
| Restructuring And Mergern Acquisition | 17.05 | 102.26 | 8.25 | - | - |
| Gain On Sale Of Security | -32.79 | 265.50 | -236.84 | - | - |
| Depreciation Amortization Depletion Income Statement | - | 4.01 | 42.89 | 33.23 | 14.07 |
| Depreciation And Amortization In Income Statement | - | 4.01 | 42.89 | 33.23 | 14.07 |
| General And Administrative Expense | - | 99.56 | 60.15 | 52.23 | 45.32 |
| Other Gand A | - | 78.33 | 60.15 | 52.23 | 45.32 |
| Salaries And Wages | 27.56 | 19.91 | 37.20 | - | - |
| Rent Expense Supplemental | 2.48 | 1.32 | 4.22 | - | - |
| Other Operating Expenses | - | - | 37.61 | 16.19 | 27.05 |
| Selling And Marketing Expense | - | 69.01 | 19.52 | 33.98 | 38.36 |
| Rent And Landing Fees | 2.48 | 1.32 | 4.22 | - | - |
