Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 0 | 0 | 0 | 0 |
| Cost Of Revenue | 0.16 | 6.31 | 12.71 | 12.12 |
| Gross Profit | -0.16 | -6.31 | -12.71 | -12.12 |
| Operating Expense | 54.31 | 116.36 | 158.37 | 213.81 |
| Operating Income | -54.48 | -122.67 | -171.07 | -225.93 |
| EBITDA | -59.15 | -209.60 | 306.33 | -327.97 |
| EBIT | -60.07 | -212.75 | 299.65 | -340.10 |
| Pretax Income | -60.07 | -221.64 | 277.45 | -429.64 |
| Net Income | -60.07 | -162.26 | -61.75 | -306.43 |
| Net Income Common Stockholders | -84.35 | -182.75 | -61.75 | -306.43 |
| Total Expenses | 54.48 | 122.67 | 171.07 | 225.93 |
| Interest Expense | 0 | 8.89 | 22.20 | 89.54 |
| Interest Income | 0 | 0 | 0 | 0 |
| Research And Development | 4.10 | 4.89 | 8.26 | 8.01 |
| Selling General And Administration | 50.21 | 111.47 | 150.11 | 202.28 |
| Normalized EBITDA | -53.41 | -155.26 | -230.90 | -286.83 |
| Normalized Income | -54.32 | -107.93 | -486.16 | -265.29 |
| Basic EPS | -0.65 | -0.94 | -0.24 | 0 |
| Diluted EPS | -0.65 | -0.94 | -0.24 | 0 |
| Tax Effect Of Unusual Items | 0 | 0 | 112.82 | 0 |
| Tax Rate For Calcs | 0 | 0 | 0.21 | 0 |
| Total Unusual Items | -5.75 | -54.33 | 537.23 | -41.14 |
| Total Unusual Items Excluding Goodwill | -5.75 | -54.33 | 537.23 | -41.14 |
| Net Income From Continuing Operation Net Minority Interest | -60.07 | -162.26 | -61.75 | -306.43 |
| Reconciled Depreciation | 0.92 | 3.15 | 6.68 | 12.12 |
| Reconciled Cost Of Revenue | 0.16 | 6.31 | 12.71 | 12.12 |
| Net Interest Income | 0 | -50.28 | -87.54 | -170.01 |
| Net Income From Continuing And Discontinued Operation | -60.07 | -162.26 | -61.75 | -306.43 |
| Rent Expense Supplemental | 1.12 | 6.14 | 10.78 | 0 |
| Total Operating Income As Reported | -54.48 | -122.67 | -171.07 | -225.93 |
| Diluted Average Shares | 130.14 | 194.59 | 258.54 | 0 |
| Basic Average Shares | 130.14 | 194.59 | 258.54 | 0 |
| Diluted NI Availto Com Stockholders | -84.35 | -182.75 | -61.75 | -306.43 |
| Preferred Stock Dividends | 24.28 | 20.48 | 0 | 0 |
| Minority Interests | 0 | 59.38 | -339.20 | 123.20 |
| Net Income Including Noncontrolling Interests | -60.07 | -221.64 | 277.45 | -429.64 |
| Net Income Continuous Operations | -60.07 | -221.64 | 277.45 | -429.64 |
| Other Income Expense | -5.60 | -48.69 | 536.06 | -33.70 |
| Other Non Operating Income Expenses | 0.15 | 5.65 | -1.17 | 7.45 |
| Special Income Charges | 0 | -9.53 | -49.31 | -30.14 |
| Other Special Charges | 0 | 9.53 | 49.31 | 30.14 |
| Gain On Sale Of Security | -5.75 | -44.80 | 586.54 | -11.01 |
| Net Non Operating Interest Income Expense | 0 | -50.28 | -87.54 | -170.01 |
| Total Other Finance Cost | 0 | 41.39 | 65.34 | 80.47 |
| Interest Expense Non Operating | 0 | 8.89 | 22.20 | 89.54 |
| Interest Income Non Operating | 0 | 0 | 0 | 0 |
| Other Operating Expenses | 0 | 0 | 0 | 3.52 |
| General And Administrative Expense | 50.21 | 111.47 | 150.11 | 202.28 |
| Other Gand A | 49.09 | 111.47 | 150.11 | 202.28 |
| Rent And Landing Fees | 1.12 | 6.14 | 10.78 | 0 |
| Operating Revenue | 0 | 0 | 0 | 0 |
