Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 4.24 | 22.15 | 58.33 | 43.16 |
| Operating Revenue | - | 4.24 | 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 |
| Selling General And Administration | - | 12.38 | 19.91 | 27.06 | 42.61 |
| Total Expenses | - | 30.16 | 62.87 | 130.52 | 108.92 |
| Operating Income | - | -25.91 | -40.72 | -72.18 | -65.77 |
| Total Operating Income As Reported | - | -25.91 | -40.72 | -72.18 | -65.77 |
| EBITDA | - | -22.58 | -16.88 | -67.59 | -49.85 |
| Normalized EBITDA | - | -25.44 | -34.63 | -65.13 | -53.78 |
| EBIT | - | -23.32 | -22.58 | -72.19 | -60.12 |
| Interest Income | - | 0.42 | 0.39 | 2.48 | 1.72 |
| Interest Expense | - | 0 | 3.50 | 1.74 | 3.39 |
| Net Interest Income | - | 0.42 | -3.11 | 0.74 | -1.68 |
| Other Non Operating Income Expenses | -2.75 | -0.68 | - | -0.02 | - |
| Other Income Expense | - | 2.17 | 17.76 | -2.48 | 3.93 |
| Interest Income Non Operating | - | 0.42 | 0.39 | 2.48 | 1.72 |
| Interest Expense Non Operating | - | 0 | 3.50 | 1.74 | 3.39 |
| Net Non Operating Interest Income Expense | - | 0.42 | -3.11 | 0.74 | -1.68 |
| Pretax Income | - | -23.32 | -26.08 | -73.92 | -63.51 |
| Tax Provision | - | -0.16 | -0.47 | -5.93 | -0.49 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0.02 | 0.32 | -0.20 | 0.03 |
| Net Income Continuous Operations | - | -23.16 | -25.61 | -67.99 | -63.02 |
| Net Income From Continuing And Discontinued Operation | - | -23.16 | -25.61 | -61.39 | -56.86 |
| Net Income From Continuing Operation Net Minority Interest | - | -23.16 | -25.61 | -61.39 | -56.86 |
| Net Income | - | -23.16 | -25.61 | -61.39 | -56.86 |
| Net Income Common Stockholders | - | -23.16 | -25.61 | -61.39 | -56.86 |
| Net Income Including Noncontrolling Interests | - | -23.16 | -25.61 | -67.99 | -63.02 |
| Normalized Income | - | -25.99 | -43.05 | -59.13 | -60.76 |
| Diluted NI Availto Com Stockholders | - | -23.16 | -25.61 | -61.39 | -56.86 |
| Basic Average Shares | - | 105.53 | 144.04 | 181.98 | 186.86 |
| Diluted Average Shares | - | 105.53 | 144.04 | 181.98 | 186.86 |
| Reconciled Depreciation | - | 0.74 | 5.66 | 4.60 | 10.27 |
| Reconciled Cost Of Revenue | - | 2.66 | 19.60 | 64.31 | 28.57 |
| Total Unusual Items | - | 2.85 | 17.76 | -2.46 | 3.93 |
| Total Unusual Items Excluding Goodwill | - | 2.85 | 17.76 | -2.46 | 3.93 |
| Minority Interests | - | 0 | 0 | 6.60 | 6.17 |
| Special Income Charges | 0.45 | 1.85 | 11.84 | 0 | - |
| Gain On Sale Of Business | - | 1.59 | - | - | - |
| Write Off | 0 | 0.09 | 0 | - | - |
| Impairment Of Capital Assets | 0.08 | 0 | 1.54 | - | - |
| Gain On Sale Of Security | - | 1 | 5.92 | -2.46 | 3.93 |
| 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 |
| 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 | 3.01 | 9.88 | 15.21 | - | - |
| Gain On Sale Of Ppe | 0.52 | 1.85 | 11.84 | 0 | - |
| Other Operating Expenses | - | 14.39 | 17.69 | 34.55 | 27.46 |
| Selling And Marketing Expense | 0.17 | 0.29 | 0.18 | - | - |
| Earnings From Equity Interest | -0.36 | -0.59 | 0 | - | - |
