Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 3.04 | 126.84 | 151.27 | 223.94 |
| Operating 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 |
| Selling General And Administration | - | 70.84 | 27.80 | 32.66 | 36.38 |
| Total Expenses | - | 75.50 | 182.30 | 249.52 | 561.35 |
| Operating Income | - | -72.47 | -55.46 | -98.26 | -337.40 |
| Total Operating Income As Reported | - | -37.42 | -20.11 | -43.70 | -421.56 |
| EBITDA | - | -31.93 | 39.70 | 61.09 | -588.38 |
| Normalized EBITDA | - | -104.07 | 2.07 | 5.90 | -544.33 |
| EBIT | - | -37.08 | -20.21 | -42.61 | -789 |
| Interest Income | - | 0.22 | 0.16 | 3.38 | 19.48 |
| Interest Expense | - | 0.14 | 2 | 1.71 | 36.56 |
| Net Interest Income | - | 0.08 | -1.84 | 1.68 | -17.08 |
| Other Non Operating Income Expenses | - | - | -0.02 | -2.54 | -406.20 |
| Other Income Expense | - | 35.18 | 35.08 | 52.26 | -471.07 |
| Interest Income Non Operating | - | 0.22 | 0.16 | 3.38 | 19.48 |
| Interest Expense Non Operating | - | 0.14 | 2 | 1.71 | 36.56 |
| Net Non Operating Interest Income Expense | - | 0.08 | -1.84 | 1.68 | -17.08 |
| Pretax Income | - | -37.21 | -22.21 | -44.32 | -825.56 |
| Tax Provision | - | 1.84 | 3.57 | 0.32 | -3.31 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 15.15 | 7.90 | 11.59 | -0.13 |
| Net Income Continuous Operations | - | -39.05 | -25.78 | -44.64 | -822.24 |
| Net Income From Continuing And Discontinued Operation | - | -39.05 | -25.78 | -44.64 | -822.24 |
| Net Income From Continuing Operation Net Minority Interest | - | -39.05 | -25.78 | -44.64 | -822.24 |
| Net Income | - | -39.05 | -25.78 | -44.64 | -822.24 |
| Net Income Common Stockholders | - | -39.05 | -25.78 | -44.64 | -822.24 |
| Net Income Including Noncontrolling Interests | - | -39.05 | -25.78 | -44.64 | -822.24 |
| Normalized Income | - | -96.05 | -55.51 | -88.24 | -778.33 |
| Diluted NI Availto Com Stockholders | - | -39.05 | -25.78 | -44.64 | -822.24 |
| Basic Average Shares | - | 248.23 | 252.44 | 323.10 | 381.60 |
| Diluted Average Shares | - | 248.23 | 252.44 | 323.10 | 381.60 |
| Reconciled Depreciation | - | 5.15 | 59.92 | 103.70 | 200.62 |
| Reconciled Cost Of Revenue | - | 0.75 | 106.89 | 121.91 | 158.70 |
| Total Unusual Items | - | 72.15 | 37.63 | 55.19 | -44.05 |
| Total Unusual Items Excluding Goodwill | - | 72.15 | 37.63 | 55.19 | -44.05 |
| Minority Interests | - | - | 0 | 0 | 0 |
| Special Income Charges | - | -1.47 | 0 | - | - |
| Write Off | - | 1.47 | 0 | - | - |
| Gain On Sale Of Security | - | 73.61 | 37.63 | 55.19 | -44.05 |
| 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 |
| General And Administrative Expense | - | 70.84 | 27.80 | 32.66 | 36.38 |
| Other Gand A | - | 70.84 | 27.80 | 32.66 | 36.38 |
| Other Operating Expenses | - | -0.46 | -12.30 | -8.74 | 165.65 |
| Earnings From Equity Interest | - | -36.97 | -2.53 | -0.38 | -20.82 |
| Depreciation Income Statement | - | 4.38 | - | - | - |
