Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 131.52 | 168.41 | 378.97 | 766.31 |
| Operating Revenue | - | 131 | 168.12 | 378.97 | 766.31 |
| Cost Of Revenue | - | 82.15 | 139.29 | 239.61 | 447.48 |
| Gross Profit | - | 49.37 | 29.11 | 139.36 | 318.83 |
| Operating Expense | - | 65.94 | 152.42 | 198.60 | 425.87 |
| Selling General And Administration | - | 16.89 | 31.69 | 43.99 | 66.41 |
| Total Expenses | - | 148.09 | 291.71 | 438.21 | 873.35 |
| Operating Income | - | -16.57 | -123.31 | -59.24 | -107.03 |
| Total Operating Income As Reported | - | -37.86 | -131.04 | -149.04 | 318.95 |
| EBITDA | - | 10.03 | -7.60 | 14.63 | 763.24 |
| Normalized EBITDA | - | 32.98 | -2.09 | 218.82 | 764.46 |
| EBIT | - | -39.01 | -128.33 | -139.98 | 414.91 |
| Interest Income | - | 0.19 | 0.48 | 8.56 | 4.12 |
| Interest Expense | - | 1.08 | 2.98 | 2.46 | 11.34 |
| Net Interest Income | - | -0.89 | -2.50 | 6.10 | -7.21 |
| Other Non Operating Income Expenses | - | 0.31 | 0.01 | 114.90 | 519.03 |
| Other Income Expense | - | -22.63 | -5.50 | -89.29 | 517.82 |
| Interest Income Non Operating | - | 0.19 | 0.48 | 8.56 | 4.12 |
| Interest Expense Non Operating | - | 1.08 | 2.98 | 2.46 | 11.34 |
| Net Non Operating Interest Income Expense | - | -0.89 | -2.50 | 6.10 | -7.21 |
| Pretax Income | - | -40.09 | -131.30 | -142.43 | 403.58 |
| Tax Provision | - | 0 | 2.42 | 3.34 | 39.11 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | -1.16 | -42.88 | -0.12 |
| Net Income Continuous Operations | - | -40.09 | -133.72 | -145.78 | 364.46 |
| Net Income From Continuing And Discontinued Operation | - | -57.33 | -138.15 | -145.78 | 364.46 |
| Net Income From Continuing Operation Net Minority Interest | - | -40.09 | -133.72 | -145.78 | 364.46 |
| Net Income | - | -57.33 | -138.15 | -145.78 | 364.46 |
| Net Income Common Stockholders | - | -57.66 | -138.15 | -149.20 | 353.32 |
| Net Income Including Noncontrolling Interests | - | -57.33 | -138.15 | -145.78 | 364.46 |
| Normalized Income | - | -17.15 | -129.36 | 15.53 | 365.56 |
| Diluted NI Availto Com Stockholders | - | -57.66 | -138.15 | -149.20 | 353.32 |
| Basic Average Shares | - | 42.61 | 102.71 | 216.86 | 282.18 |
| Diluted Average Shares | - | 42.61 | 102.71 | 216.86 | 317.76 |
| Reconciled Depreciation | - | 49.04 | 120.73 | 154.61 | 348.34 |
| Reconciled Cost Of Revenue | - | 82.15 | 139.29 | 239.61 | 447.48 |
| Total Unusual Items | - | -22.94 | -5.51 | -204.19 | -1.21 |
| Total Unusual Items Excluding Goodwill | - | -22.94 | -5.51 | -204.19 | -1.21 |
| Preferred Stock Dividends | 0.18 | 0.34 | - | 3.42 | 11.14 |
| Net Income Discontinuous Operations | - | -17.24 | -4.43 | 0 | 0 |
| Special Income Charges | - | -23.56 | -6.61 | -203.22 | 0.34 |
| Write Off | - | 12.46 | 7.16 | 0.72 | 0 |
| Impairment Of Capital Assets | - | 12.05 | 0 | 197.04 | 0 |
| Restructuring And Mergern Acquisition | - | -0.31 | -2.48 | 0 | 0 |
| Gain On Sale Of Security | - | 0.62 | 1.10 | -0.96 | -1.55 |
| Depreciation Amortization Depletion Income Statement | - | 49.04 | 120.73 | 154.61 | 348.34 |
| Depreciation And Amortization In Income Statement | - | 49.04 | 120.73 | 154.61 | 348.34 |
| General And Administrative Expense | - | 16.89 | 31.69 | 43.99 | 66.41 |
| Other Gand A | - | 16.89 | 31.69 | 43.99 | 66.41 |
| Salaries And Wages | 25.36 | 40.92 | - | - | - |
| Gain On Sale Of Ppe | - | 0.64 | -1.93 | -5.47 | 0.34 |
| Amortization | - | 1.96 | 2.11 | 2.14 | - |
| Amortization Of Intangibles Income Statement | - | 1.96 | 2.11 | 2.14 | - |
| Depreciation Income Statement | - | 47.08 | 118.62 | 152.47 | - |
| Other Taxes | - | - | 0 | 0 | 11.12 |
