Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 416.49 | 143.84 | 116.36 | 105.98 |
| Cost Of Revenue | 93.26 | 32.75 | 23.58 | 14.29 |
| Gross Profit | 323.22 | 111.09 | 92.78 | 91.69 |
| Operating Expense | 231.09 | 105.17 | 85.09 | 87.67 |
| Operating Income | 92.13 | 5.92 | 7.68 | 4.02 |
| EBITDA | -165.82 | -392.20 | 54.09 | 48.72 |
| EBIT | -356.57 | -453.37 | 6.59 | -3.46 |
| Pretax Income | -441.38 | -512.74 | -49.39 | -60.02 |
| Net Income | -401.67 | -550.55 | -10.43 | -307.71 |
| Net Income Common Stockholders | -411.91 | -557.93 | -10.43 | -307.71 |
| Total Expenses | 324.35 | 137.92 | 108.67 | 101.97 |
| Interest Expense | 84.82 | 59.37 | 55.98 | 56.56 |
| Selling General And Administration | 38.99 | 42.84 | 36.97 | 34.92 |
| Normalized EBITDA | 271.94 | -96.57 | 69.66 | 63.55 |
| Normalized Income | 36.09 | -162.55 | -32.88 | -20.27 |
| Basic EPS | -11.41 | -15.50 | -0.30 | -8.37 |
| Diluted EPS | -11.41 | -15.50 | -0.30 | -8.37 |
| Tax Effect Of Unusual Items | 0 | 0 | 0 | 0 |
| Tax Rate For Calcs | 0 | 0 | 0 | 0 |
| Total Unusual Items | -437.76 | -295.63 | -15.57 | -14.82 |
| Total Unusual Items Excluding Goodwill | -437.76 | -295.63 | -15.57 | -14.82 |
| Net Income From Continuing Operation Net Minority Interest | -401.67 | -458.19 | -48.45 | -35.10 |
| Reconciled Depreciation | 110.99 | 41.71 | 33.85 | 26.89 |
| Reconciled Cost Of Revenue | 173.02 | 52.21 | 37.23 | 39.59 |
| Net Interest Income | -84.82 | -59.37 | -55.98 | -56.56 |
| Net Income From Continuing And Discontinued Operation | -401.67 | -550.55 | -10.43 | -307.71 |
| Diluted Average Shares | 36.06 | 35.99 | 36.38 | 36.80 |
| Basic Average Shares | 36.06 | 35.99 | 36.38 | 36.80 |
| Diluted NI Availto Com Stockholders | -411.91 | -557.93 | -10.43 | -307.71 |
| Otherunder Preferred Stock Dividend | 0.18 | 5.01 | 0 | 0 |
| Preferred Stock Dividends | 10.06 | 2.38 | 0 | 0 |
| Minority Interests | 39.71 | 54.55 | 0.94 | 24.93 |
| Net Income Including Noncontrolling Interests | -441.38 | -605.10 | -11.36 | -332.63 |
| Net Income Discontinuous Operations | 0 | -92.36 | 38.03 | -272.61 |
| Net Income Continuous Operations | -441.38 | -512.74 | -49.39 | -60.02 |
| Other Income Expense | -448.70 | -459.29 | -1.09 | -7.47 |
| Other Non Operating Income Expenses | -0.94 | 13.11 | 14.48 | 7.35 |
| Special Income Charges | -437.76 | -295.63 | -15.57 | -14.82 |
| Gain On Sale Of Ppe | -139.28 | 29.16 | 38.37 | 6.41 |
| Other Special Charges | 13.25 | 0 | -10.47 | 2.48 |
| Write Off | 127.58 | 409.51 | 0 | 0 |
| Impairment Of Capital Assets | 262.85 | 299.83 | 63.59 | 18.20 |
| Restructuring And Mergern Acquisition | 22.39 | 24.96 | 0.82 | 0.56 |
| Earnings From Equity Interest | -9.99 | -176.77 | 0 | 0 |
| Net Non Operating Interest Income Expense | -84.82 | -59.37 | -55.98 | -56.56 |
| Interest Expense Non Operating | 84.82 | 59.37 | 55.98 | 56.56 |
| Other Operating Expenses | 1.35 | 1.15 | 0.62 | 0.57 |
| Depreciation Amortization Depletion Income Statement | 190.75 | 61.17 | 47.50 | 52.18 |
| Depreciation And Amortization In Income Statement | 190.75 | 61.17 | 47.50 | 52.18 |
| General And Administrative Expense | 38.99 | 42.84 | 36.97 | 34.92 |
| Other Gand A | 38.99 | 42.84 | 36.97 | 34.92 |
| Operating Revenue | 416.49 | 143.84 | 116.36 | 105.98 |
