Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 3.04 | 126.84 | 151.27 | 223.94 |
| Cost Of Revenue | 0.75 | 107.71 | 123.16 | 160.34 |
| Gross Profit | 2.29 | 19.13 | 28.11 | 63.60 |
| Operating Expense | 74.76 | 74.59 | 126.36 | 401 |
| Operating Income | -72.47 | -55.46 | -98.25 | -337.40 |
| EBITDA | -31.93 | 39.70 | 61.09 | -588.38 |
| EBIT | -37.08 | -20.21 | -42.61 | -789 |
| Pretax Income | -37.21 | -22.21 | -44.32 | -825.56 |
| Tax Provision | 1.84 | 3.57 | 0.32 | -3.31 |
| Net Income | -39.05 | -25.78 | -44.63 | -822.24 |
| Net Income Common Stockholders | -39.05 | -25.78 | -44.63 | -822.24 |
| Total Expenses | 75.50 | 182.30 | 249.53 | 561.35 |
| Interest Expense | 0.14 | 2 | 1.71 | 36.56 |
| Interest Income | 0.21 | 0.16 | 3.38 | 19.48 |
| Selling General And Administration | 70.84 | 27.80 | 32.66 | 36.38 |
| Normalized EBITDA | -104.07 | 2.07 | 5.90 | -544.33 |
| Normalized Income | -96.05 | -55.51 | -88.24 | -778.33 |
| Basic EPS | -0.16 | -0.10 | -0.14 | -2.15 |
| Diluted EPS | -0.16 | -0.10 | -0.14 | -2.15 |
| Tax Effect Of Unusual Items | 15.15 | 7.90 | 11.59 | -0.13 |
| Tax Rate For Calcs | 0.21 | 0.21 | 0.21 | 0 |
| Total Unusual Items | 72.15 | 37.63 | 55.19 | -44.05 |
| Total Unusual Items Excluding Goodwill | 72.15 | 37.63 | 55.19 | -44.05 |
| Net Income From Continuing Operation Net Minority Interest | -39.05 | -25.78 | -44.63 | -822.24 |
| Reconciled Depreciation | 5.15 | 59.91 | 103.70 | 200.62 |
| Reconciled Cost Of Revenue | 0.75 | 106.89 | 121.91 | 158.70 |
| Net Interest Income | 0.08 | -1.83 | 1.68 | -17.08 |
| Net Income From Continuing And Discontinued Operation | -39.05 | -25.78 | -44.63 | -822.24 |
| Total Operating Income As Reported | -37.42 | -20.11 | -43.70 | -421.56 |
| Diluted Average Shares | 248.23 | 252.44 | 323.10 | 381.60 |
| Basic Average Shares | 248.23 | 252.44 | 323.10 | 381.60 |
| Diluted NI Availto Com Stockholders | -39.05 | -25.78 | -44.63 | -822.24 |
| Minority Interests | 0 | 0 | 0 | 0 |
| Net Income Including Noncontrolling Interests | -39.05 | -25.78 | -44.63 | -822.24 |
| Net Income Continuous Operations | -39.05 | -25.78 | -44.63 | -822.24 |
| Other Income Expense | 35.18 | 35.08 | 52.26 | -471.07 |
| Other Non Operating Income Expenses | 0 | -0.02 | -2.54 | -406.20 |
| Special Income Charges | -1.47 | 0 | 0 | 0 |
| Write Off | 1.47 | 0 | 0 | 0 |
| Earnings From Equity Interest | -36.97 | -2.53 | -0.38 | -20.82 |
| Gain On Sale Of Security | 73.61 | 37.63 | 55.19 | -44.05 |
| Net Non Operating Interest Income Expense | 0.08 | -1.83 | 1.68 | -17.08 |
| Interest Expense Non Operating | 0.14 | 2 | 1.71 | 36.56 |
| Interest Income Non Operating | 0.21 | 0.16 | 3.38 | 19.48 |
| Other Operating Expenses | -0.46 | -12.30 | -8.74 | 165.65 |
| Depreciation Amortization Depletion Income Statement | 4.38 | 59.09 | 102.45 | 198.97 |
| Depreciation And Amortization In Income Statement | 4.38 | 59.09 | 102.45 | 198.97 |
| Depreciation Income Statement | 4.38 | 0 | 0 | 0 |
| General And Administrative Expense | 70.84 | 27.80 | 32.66 | 36.38 |
| Other Gand A | 70.84 | 27.80 | 32.66 | 36.38 |
| Operating Revenue | 3.04 | 126.84 | 151.27 | 223.94 |
