Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 0 | 23.22 | 27.77 | 81.84 |
| Operating Revenue | 0 | 23.22 | 27.77 | 81.84 |
| Cost Of Revenue | - | 21.85 | 25.98 | 74.93 |
| Gross Profit | - | 1.37 | 1.79 | 6.91 |
| Operating Expense | 0.01 | 9.90 | 13.50 | 68.56 |
| Selling General And Administration | 0.01 | 8.80 | 11.95 | 65.87 |
| Total Expenses | 0.01 | 31.75 | 39.48 | 143.49 |
| Operating Income | -0.01 | -8.53 | -11.71 | -61.66 |
| Total Operating Income As Reported | -0.01 | -8.53 | -11.71 | -70.19 |
| EBITDA | -0.01 | -7.39 | -10.19 | -68.22 |
| Normalized EBITDA | -0.01 | -7.07 | -9.28 | -59.68 |
| EBIT | -0.01 | -8.75 | -12.03 | -70.91 |
| Interest Income | 0 | 0.03 | 0.28 | 0 |
| Interest Expense | 0 | 1.72 | 9.37 | 17.27 |
| Net Interest Income | 0 | -1.68 | -9.08 | -17.27 |
| Other Non Operating Income Expenses | - | 0.06 | 0.31 | -0.71 |
| Other Income Expense | - | -0.25 | -0.60 | -9.25 |
| Interest Income Non Operating | 0 | 0.03 | 0.28 | 0 |
| Interest Expense Non Operating | 0 | 1.72 | 9.37 | 17.27 |
| Net Non Operating Interest Income Expense | 0 | -1.68 | -9.08 | -17.27 |
| Pretax Income | -0.01 | -10.47 | -21.40 | -88.18 |
| Tax Rate For Calcs | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | 0 | 0 | 0 | 0 |
| Net Income Continuous Operations | -0.01 | -10.47 | -21.40 | -88.18 |
| Net Income From Continuing And Discontinued Operation | -0.01 | -10.47 | -21.40 | -85.74 |
| Net Income From Continuing Operation Net Minority Interest | -0.01 | -10.47 | -21.40 | -85.74 |
| Net Income | -0.01 | -10.47 | -21.40 | -85.74 |
| Net Income Common Stockholders | -0.01 | -10.47 | -21.65 | -86.41 |
| Net Income Including Noncontrolling Interests | -0.01 | -10.47 | -21.40 | -88.18 |
| Normalized Income | -0.01 | -10.15 | -20.49 | -77.20 |
| Diluted NI Availto Com Stockholders | -0.01 | -10.47 | -21.65 | -86.41 |
| Basic Average Shares | 102.31 | 102.31 | 111.48 | 122.11 |
| Diluted Average Shares | 102.31 | 102.31 | 111.48 | 122.11 |
| Reconciled Depreciation | 0 | 1.36 | 1.84 | 2.49 |
| Reconciled Cost Of Revenue | - | 21.59 | 25.69 | 75.13 |
| Total Unusual Items | - | -0.32 | -0.91 | -8.54 |
| Total Unusual Items Excluding Goodwill | - | -0.32 | -0.91 | -8.54 |
| Preferred Stock Dividends | - | - | 0.26 | 0.67 |
| Minority Interests | - | - | 0 | 2.44 |
| Special Income Charges | - | -0.29 | -0.91 | -8.54 |
| Other Special Charges | - | 0.29 | 0.91 | - |
| Impairment Of Capital Assets | - | - | 0 | 8.54 |
| Gain On Sale Of Security | - | -0.03 | - | - |
| Depreciation Amortization Depletion Income Statement | 0 | 1.11 | 1.55 | 2.69 |
| Depreciation And Amortization In Income Statement | 0 | 1.11 | 1.55 | 2.69 |
| General And Administrative Expense | 0.01 | 8.80 | 11.95 | 65.87 |
| Other Gand A | 0.01 | 8.80 | 11.95 | 65.87 |
| Salaries And Wages | 0 | 0.21 | - | - |
| Depreciation Income Statement | 0 | 0.01 | - | - |
