Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 0.58 | - | 0.25 | 0 |
| Operating Revenue | - | 0.58 | - | 0.25 | 0 |
| Cost Of Revenue | - | 0.28 | - | 0.03 | 0 |
| Gross Profit | - | 0.30 | - | 0.22 | 0 |
| Operating Expense | - | 50.33 | - | 181.54 | 279.53 |
| Research And Development | - | 18.95 | - | 65.78 | 171.89 |
| Selling General And Administration | - | 17.99 | - | 34.13 | 45.26 |
| Total Expenses | - | 50.60 | - | 181.57 | 279.53 |
| Operating Income | - | -50.02 | - | -181.32 | -279.53 |
| Total Operating Income As Reported | - | -50.02 | - | -181.32 | -1,791.75 |
| EBITDA | - | -36.64 | - | -99.70 | -217.14 |
| Normalized EBITDA | - | -36.64 | - | -74.04 | 1,222.68 |
| EBIT | - | -50.02 | - | -181.32 | -279.53 |
| Interest Income | - | 4.90 | - | - | - |
| Interest Expense | - | 4.79 | - | - | - |
| Net Interest Income | - | -4.79 | - | 31.39 | 20.30 |
| Other Non Operating Income Expenses | - | 0.04 | - | 0.36 | 21.33 |
| Other Income Expense | - | 0.04 | - | -25.29 | -1,418.50 |
| Interest Income Non Operating | - | 4.90 | - | - | - |
| Interest Expense Non Operating | - | 4.79 | - | - | - |
| Net Non Operating Interest Income Expense | - | -4.79 | - | 31.39 | 20.30 |
| Pretax Income | - | -54.78 | - | -175.22 | -1,677.73 |
| Tax Provision | - | 0 | - | -10.58 | -4.30 |
| Tax Rate For Calcs | - | 0 | - | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | - | -1.54 | -4.32 |
| Net Income Continuous Operations | - | -54.78 | - | -164.64 | -1,673.43 |
| Net Income From Continuing And Discontinued Operation | - | -54.78 | - | -49.19 | -578.63 |
| Net Income From Continuing Operation Net Minority Interest | - | -54.78 | - | -49.19 | -578.63 |
| Net Income | - | -54.78 | - | -49.19 | -578.63 |
| Net Income Common Stockholders | - | -54.78 | - | -49.19 | -578.63 |
| Net Income Including Noncontrolling Interests | - | -54.78 | - | -164.64 | -1,673.43 |
| Normalized Income | - | -54.78 | - | -25.07 | 856.88 |
| Diluted NI Availto Com Stockholders | - | -54.78 | - | -49.19 | -578.63 |
| Basic Average Shares | - | 3.70 | - | 73.40 | 78.82 |
| Diluted Average Shares | - | 3.70 | - | 73.40 | 78.82 |
| Reconciled Depreciation | - | 13.17 | - | 81.62 | 62.39 |
| Reconciled Cost Of Revenue | - | 0.49 | - | 0.03 | 0 |
| Total Unusual Items | - | 5.25 | - | -25.66 | -1,439.83 |
| Total Unusual Items Excluding Goodwill | - | 5.25 | - | -25.66 | -1,439.83 |
| Minority Interests | - | 0 | - | 115.45 | 1,094.80 |
| Special Income Charges | - | - | - | -25.66 | -1,439.83 |
| Write Off | - | - | - | 0 | 1,512.22 |
| Restructuring And Mergern Acquisition | - | - | - | 25.66 | -72.39 |
| Gain On Sale Of Security | - | 5.25 | - | -25.66 | - |
| Depreciation Amortization Depletion Income Statement | - | 13.39 | - | 81.62 | 62.39 |
| Depreciation And Amortization In Income Statement | - | 13.39 | - | 81.62 | 62.39 |
| General And Administrative Expense | - | 17.19 | - | 30.27 | 40.34 |
| Other Gand A | - | 17.19 | - | 30.27 | 40.34 |
| Total Other Finance Cost | - | 4.79 | - | -31.39 | -20.30 |
| Selling And Marketing Expense | - | 0.80 | - | 3.86 | 4.91 |
