Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 12.52 | 37.93 | 78.11 | 65.92 |
| Operating Revenue | - | 12.52 | 37.93 | 78.11 | 65.92 |
| Cost Of Revenue | - | 7.84 | 18.18 | 55.92 | 52.17 |
| Gross Profit | - | 4.67 | 19.75 | 22.20 | 13.75 |
| Operating Expense | - | 49.61 | 52.11 | 59.37 | 114.91 |
| Selling General And Administration | - | 25.49 | 27.92 | 36.60 | 64.78 |
| Total Expenses | - | 57.45 | 70.30 | 115.29 | 167.08 |
| Operating Income | - | -44.94 | -32.37 | -37.17 | -101.16 |
| Total Operating Income As Reported | - | -44.94 | -32.37 | -47.52 | -101.16 |
| EBITDA | - | -56.51 | -29.62 | -34.04 | -95.72 |
| Normalized EBITDA | - | -41.67 | -156.32 | -17.32 | -109.10 |
| EBIT | - | -59.78 | -32.37 | -37.17 | -101.16 |
| Interest Income | 0.34 | - | 5.70 | 5.86 | 2.01 |
| Interest Expense | 0.05 | 0.17 | - | - | - |
| Net Interest Income | - | -0.17 | 5.70 | 5.86 | 2.01 |
| Other Non Operating Income Expenses | 1.90 | -0.53 | - | - | - |
| Other Income Expense | - | -14.84 | 126.70 | -16.90 | 12.06 |
| Interest Income Non Operating | 0.34 | - | 5.70 | 5.86 | 2.01 |
| Interest Expense Non Operating | 0.05 | 0.17 | - | - | - |
| Net Non Operating Interest Income Expense | - | -0.17 | 5.70 | 5.86 | 2.01 |
| Pretax Income | - | -59.94 | 100.03 | -48.21 | -87.09 |
| Tax Provision | - | 0 | 0.28 | -0.37 | -0.98 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0.35 | -0.13 | 0.15 |
| Net Income Continuous Operations | - | -59.94 | 99.76 | -47.84 | -86.11 |
| Net Income From Continuing And Discontinued Operation | - | -59.85 | 99.86 | -47.76 | -85.63 |
| Net Income From Continuing Operation Net Minority Interest | - | -59.85 | 99.86 | -47.76 | -85.63 |
| Net Income | - | -59.85 | 99.86 | -47.76 | -85.63 |
| Net Income Common Stockholders | - | -59.85 | 99.86 | -47.76 | -85.63 |
| Net Income Including Noncontrolling Interests | - | -59.94 | 99.76 | -47.84 | -86.11 |
| Normalized Income | - | -45.01 | -26.49 | -31.17 | -98.86 |
| Diluted NI Availto Com Stockholders | - | -59.85 | 99.86 | -47.76 | -85.63 |
| Basic Average Shares | - | 157.34 | 159.11 | 171.96 | 224.72 |
| Diluted Average Shares | - | 157.34 | 160.15 | 171.96 | 224.72 |
| Reconciled Depreciation | - | 3.27 | 2.75 | 3.13 | 5.43 |
| Reconciled Cost Of Revenue | - | 7.84 | 18.18 | 55.92 | 52.17 |
| Total Unusual Items | - | -14.84 | 126.70 | -16.73 | 13.38 |
| Total Unusual Items Excluding Goodwill | - | -14.84 | 126.70 | -16.73 | 13.38 |
| Minority Interests | - | 0.10 | 0.11 | 0.08 | 0.48 |
| Special Income Charges | - | 0.37 | 119.26 | -10.27 | 5.30 |
| Write Off | 0 | 0 | - | - | - |
| Restructuring And Mergern Acquisition | - | 0 | 0 | 10.34 | 0 |
| Gain On Sale Of Security | - | -15.21 | 7.44 | -6.46 | 8.08 |
| General And Administrative Expense | 26 | - | - | - | - |
| Other Gand A | 26 | - | - | - | - |
| Gain On Sale Of Ppe | - | 0.37 | 119.26 | 0.07 | 5.30 |
| Other Operating Expenses | - | 24.12 | 24.20 | 22.77 | 50.13 |
| Selling And Marketing Expense | 0.04 | - | - | - | - |
| Earnings From Equity Interest | - | 0 | 0 | -0.18 | -1.32 |
