Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 2.93 | 1.48 | 0.14 | 1.06 |
| Operating Revenue | - | 2.85 | 0.81 | 0 | 0 |
| Cost Of Revenue | - | 0 | 0.75 | 0.09 | 0.53 |
| Gross Profit | - | 2.93 | 0.72 | 0.05 | 0.52 |
| Operating Expense | - | 28.29 | 289.22 | 39.08 | 19.12 |
| Selling General And Administration | - | 25.02 | 283.56 | 31.82 | 17.04 |
| Total Expenses | - | 28.29 | 289.97 | 39.17 | 19.65 |
| Operating Income | - | -25.36 | -288.50 | -39.03 | -18.60 |
| Total Operating Income As Reported | - | -25.69 | -365.17 | -48.27 | -18.42 |
| EBITDA | - | -24.91 | -363.41 | -38.59 | -2.48 |
| Normalized EBITDA | - | -24.58 | -286.73 | -35.11 | -17.24 |
| EBIT | - | -25.23 | -364.45 | -40.16 | -3.97 |
| Interest Income | - | 0.22 | 0.57 | 2.34 | 0.54 |
| Interest Expense | - | 0.27 | 0.21 | 6.43 | 10.40 |
| Net Interest Income | - | -0.04 | 0.36 | -4.09 | -9.86 |
| Other Non Operating Income Expenses | - | 0.24 | 0.16 | - | -0.67 |
| Other Income Expense | - | -0.09 | -76.52 | -3.47 | 14.09 |
| Interest Income Non Operating | - | 0.22 | 0.57 | 2.34 | 0.54 |
| Interest Expense Non Operating | - | 0.27 | 0.21 | 6.43 | 10.40 |
| Net Non Operating Interest Income Expense | - | -0.04 | 0.36 | -4.09 | -9.86 |
| Pretax Income | - | -25.49 | -364.66 | -46.60 | -14.37 |
| Tax Provision | - | 0 | 0 | 0.54 | -0.26 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0 | -1.04 | 0.27 |
| Net Income Continuous Operations | - | -25.49 | -364.66 | -47.14 | -14.11 |
| Net Income From Continuing And Discontinued Operation | - | -23.58 | -363.87 | -46.31 | -13.63 |
| Net Income From Continuing Operation Net Minority Interest | - | -23.58 | -363.87 | -46.31 | -13.63 |
| Net Income | - | -23.58 | -363.87 | -46.31 | -13.63 |
| Net Income Common Stockholders | - | -23.58 | -363.87 | -46.31 | -13.63 |
| Net Income Including Noncontrolling Interests | - | -25.49 | -364.66 | -47.14 | -14.11 |
| Normalized Income | - | -23.26 | -287.20 | -43.87 | -28.11 |
| Diluted NI Availto Com Stockholders | - | -23.58 | -363.87 | -46.31 | -13.63 |
| Basic Average Shares | 58.30 | 58.30 | 68.06 | 78.66 | - |
| Diluted Average Shares | 62.82 | 62.82 | 68.06 | 78.66 | - |
| Reconciled Depreciation | - | 0.32 | 1.04 | 1.57 | 1.49 |
| Reconciled Cost Of Revenue | - | 0 | 0.75 | 0.09 | 0.53 |
| Total Unusual Items | - | -0.33 | -76.68 | -3.47 | 14.76 |
| Total Unusual Items Excluding Goodwill | - | -0.33 | -76.68 | -3.47 | 14.76 |
| Minority Interests | - | 1.91 | 0.79 | 0.83 | 0.48 |
| Special Income Charges | - | -0.27 | -76.86 | -9.02 | 0 |
| Impairment Of Capital Assets | - | 0 | 0 | 9.02 | 0 |
| Restructuring And Mergern Acquisition | - | 0 | 76.86 | 0 | 0 |
| Gain On Sale Of Security | - | -0.06 | 0.18 | 5.55 | 14.76 |
| Depreciation Amortization Depletion Income Statement | - | 0.32 | 1.04 | 1.57 | 1.49 |
| Depreciation And Amortization In Income Statement | - | 0.32 | 1.04 | 1.57 | 1.49 |
| General And Administrative Expense | - | 25.02 | 283.56 | 31.82 | 17.04 |
| Other Gand A | - | 20.36 | 13.82 | 9.05 | 8.78 |
| Salaries And Wages | - | 4.60 | 268.77 | 21.21 | 7.35 |
| Gain On Sale Of Ppe | - | -0.27 | 0 | 0 | 0 |
| Insurance And Claims | - | 0.07 | 0.97 | 1.56 | 0.91 |
| Total Other Finance Cost | 0 | - | - | - | - |
| Other Operating Expenses | - | 1.31 | 4.62 | 5.18 | 0.58 |
| Provision For Doubtful Accounts | - | 0 | 0 | 0.48 | 0 |
| Earnings From Equity Interest | 0 | 0 | - | - | - |
| Amortization | - | 0.07 | 0.16 | 0.18 | 0.14 |
| Amortization Of Intangibles Income Statement | - | 0.07 | 0.16 | 0.18 | 0.14 |
| Depreciation Income Statement | - | 0.25 | 0.88 | 1.39 | 1.35 |
| Other Taxes | - | 1.63 | 0 | 0.03 | 0.01 |
