Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 0 | 0 | 0 | 0 |
| Operating Revenue | - | 0 | 0 | 0 | 0 |
| Cost Of Revenue | - | 0.01 | 0.01 | 0.02 | 0.02 |
| Gross Profit | - | -0.01 | -0.01 | -0.02 | -0.02 |
| Operating Expense | - | 19.62 | 21.74 | 25.25 | 25.34 |
| Selling General And Administration | - | 20.10 | 21.77 | 24.91 | 25.36 |
| Total Expenses | - | 19.63 | 21.74 | 25.28 | 25.36 |
| Operating Income | - | -19.63 | -21.74 | -25.28 | -25.36 |
| Total Operating Income As Reported | - | -48.27 | -40.31 | -37.86 | -47.29 |
| EBITDA | - | -45.41 | -33.70 | -30.12 | -79.89 |
| Normalized EBITDA | - | -46.20 | -34.48 | -32.82 | -42.16 |
| EBIT | - | -45.41 | -33.70 | -30.12 | -79.89 |
| Interest Income | - | 1.59 | 5.79 | 5.38 | 5.11 |
| Interest Expense | - | 7.96 | 13.06 | 14.77 | 14.77 |
| Net Interest Income | - | -6.37 | -7.27 | -9.40 | -9.66 |
| Other Non Operating Income Expenses | 0.20 | - | - | - | - |
| Other Income Expense | - | -27.38 | -17.75 | -10.23 | -59.64 |
| Interest Income Non Operating | - | 1.59 | 5.79 | 5.38 | 5.11 |
| Interest Expense Non Operating | - | 7.96 | 13.06 | 14.77 | 14.77 |
| Net Non Operating Interest Income Expense | - | -6.37 | -7.27 | -9.40 | -9.66 |
| Pretax Income | - | -53.38 | -46.76 | -44.90 | -94.66 |
| Tax Provision | - | -0.03 | 0.04 | 0.72 | 0 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0.16 | 0.57 | 0 |
| Net Income Continuous Operations | - | -53.34 | -46.80 | -45.62 | -94.66 |
| Net Income From Continuing And Discontinued Operation | - | -53.34 | -46.80 | -45.62 | -94.66 |
| Net Income From Continuing Operation Net Minority Interest | - | -53.34 | -46.80 | -45.62 | -94.66 |
| Net Income | - | -53.34 | -46.80 | -45.62 | -94.66 |
| Net Income Common Stockholders | - | -53.34 | -46.80 | -45.62 | -94.66 |
| Net Income Including Noncontrolling Interests | - | -53.34 | -46.80 | -45.62 | -94.66 |
| Normalized Income | - | -54.13 | -47.42 | -47.75 | -56.93 |
| Diluted NI Availto Com Stockholders | - | -53.34 | -46.80 | -45.62 | -94.66 |
| Basic Average Shares | - | 333.24 | 334.06 | 334.46 | 374.70 |
| Diluted Average Shares | - | 333.24 | 334.06 | 334.46 | 374.70 |
| Reconciled Depreciation | 0.94 | - | - | - | - |
| Reconciled Cost Of Revenue | - | 0.01 | 0.01 | 0.02 | 0.02 |
| Total Unusual Items | - | 0.78 | 0.78 | 2.70 | -37.73 |
| Total Unusual Items Excluding Goodwill | - | 0.78 | 0.78 | 2.70 | -37.73 |
| Special Income Charges | - | 0 | 0.56 | 0.74 | 0 |
| Restructuring And Mergern Acquisition | 0.94 | 0.37 | 0.54 | - | - |
| Gain On Sale Of Security | - | 0.78 | 0.23 | 1.95 | -37.73 |
| General And Administrative Expense | - | 20.10 | 21.77 | 24.91 | 25.36 |
| Other Gand A | - | 5.18 | 6.03 | 9.72 | 10.69 |
| Salaries And Wages | - | 14.92 | 15.74 | 15.20 | 14.66 |
| Gain On Sale Of Ppe | - | 0 | 0.56 | 0.74 | 0 |
| Other Operating Expenses | -2.56 | -0.48 | -0.04 | 0.34 | - |
| Earnings From Equity Interest | - | -28.16 | -18.53 | -12.92 | -21.91 |
| Other Taxes | - | - | 0 | 0 | -0.02 |
