Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 4.25 | 22.15 | 58.33 | 43.16 |
| Cost Of Revenue | 2.66 | 19.57 | 65.54 | 33.46 |
| Gross Profit | 1.59 | 2.58 | -7.21 | 9.69 |
| Operating Expense | 27.50 | 43.30 | 64.98 | 75.46 |
| Operating Income | -25.91 | -40.72 | -72.18 | -65.77 |
| EBITDA | -22.58 | -16.88 | -67.59 | -49.85 |
| EBIT | -23.32 | -22.57 | -72.19 | -60.12 |
| Pretax Income | -23.32 | -26.08 | -73.92 | -63.51 |
| Tax Provision | -0.17 | -0.47 | -5.93 | -0.49 |
| Net Income | -23.16 | -25.61 | -61.39 | -56.86 |
| Net Income Common Stockholders | -23.16 | -25.61 | -61.39 | -56.86 |
| Total Expenses | 30.16 | 62.87 | 130.52 | 108.92 |
| Interest Expense | 0 | 3.50 | 1.74 | 3.39 |
| Interest Income | 0.42 | 0.39 | 2.48 | 1.72 |
| Selling General And Administration | 12.38 | 19.91 | 27.06 | 42.61 |
| Normalized EBITDA | -25.43 | -34.63 | -65.13 | -53.78 |
| Normalized Income | -25.99 | -43.05 | -59.13 | -60.76 |
| Basic EPS | -0.22 | -0.18 | -0.34 | -0.30 |
| Diluted EPS | -0.22 | -0.18 | -0.34 | -0.30 |
| Tax Effect Of Unusual Items | 0.02 | 0.32 | -0.20 | 0.03 |
| Tax Rate For Calcs | 0.01 | 0.02 | 0.08 | 0.01 |
| Total Unusual Items | 2.85 | 17.75 | -2.46 | 3.93 |
| Total Unusual Items Excluding Goodwill | 2.85 | 17.75 | -2.46 | 3.93 |
| Net Income From Continuing Operation Net Minority Interest | -23.16 | -25.61 | -61.39 | -56.86 |
| Reconciled Depreciation | 0.74 | 5.66 | 4.60 | 10.27 |
| Reconciled Cost Of Revenue | 2.66 | 19.61 | 64.31 | 28.57 |
| Net Interest Income | 0.42 | -3.11 | 0.74 | -1.68 |
| Net Income From Continuing And Discontinued Operation | -23.16 | -25.61 | -61.39 | -56.86 |
| Total Operating Income As Reported | -25.91 | -40.72 | -72.18 | -65.77 |
| Diluted Average Shares | 105.53 | 144.04 | 181.98 | 186.86 |
| Basic Average Shares | 105.53 | 144.04 | 181.98 | 186.86 |
| Diluted NI Availto Com Stockholders | -23.16 | -25.61 | -61.39 | -56.86 |
| Minority Interests | 0 | 0 | 6.60 | 6.17 |
| Net Income Including Noncontrolling Interests | -23.16 | -25.61 | -67.99 | -63.02 |
| Net Income Continuous Operations | -23.16 | -25.61 | -67.99 | -63.02 |
| Other Income Expense | 2.17 | 17.75 | -2.48 | 3.93 |
| Other Non Operating Income Expenses | -0.68 | 0 | -0.02 | 0 |
| Special Income Charges | 1.85 | 11.84 | 0 | 0 |
| Gain On Sale Of Ppe | 1.85 | 11.84 | 0 | 0 |
| Gain On Sale Of Business | 1.59 | 0 | 0 | 0 |
| Write Off | 0.09 | 0 | 0 | 0 |
| Impairment Of Capital Assets | 0 | 1.54 | 0 | 0 |
| Earnings From Equity Interest | -0.59 | 0 | 0 | 0 |
| Gain On Sale Of Security | 1 | 5.92 | -2.46 | 3.93 |
| Net Non Operating Interest Income Expense | 0.42 | -3.11 | 0.74 | -1.68 |
| Interest Expense Non Operating | 0 | 3.50 | 1.74 | 3.39 |
| Interest Income Non Operating | 0.42 | 0.39 | 2.48 | 1.72 |
| Other Operating Expenses | 14.39 | 17.69 | 34.55 | 27.46 |
| Depreciation Amortization Depletion Income Statement | 0.74 | 5.70 | 3.37 | 5.38 |
| Depreciation And Amortization In Income Statement | 0.74 | 5.70 | 3.37 | 5.38 |
| Selling And Marketing Expense | 0.29 | 0.18 | 0 | 0 |
| General And Administrative Expense | 12.38 | 19.91 | 27.06 | 42.61 |
| Other Gand A | 12.38 | 19.91 | 27.06 | 42.61 |
| Salaries And Wages | 9.88 | 15.21 | 0 | 0 |
| Operating Revenue | 4.25 | 22.15 | 58.33 | 43.16 |
