Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 0 | 0 | 7.94 | 241.65 |
| Operating Revenue | - | 0 | 0 | 7.94 | 241.65 |
| Cost Of Revenue | - | 0 | 0 | 3.15 | 120.47 |
| Gross Profit | - | 0 | 0 | 4.79 | 121.18 |
| Operating Expense | - | 0.46 | 16.53 | 31.30 | 52.19 |
| Selling General And Administration | - | 0.46 | 16.27 | 30.56 | 50.61 |
| Total Expenses | - | 0.46 | 16.53 | 34.45 | 172.66 |
| Operating Income | - | -0.46 | -16.53 | -26.51 | 68.99 |
| Total Operating Income As Reported | - | -0.46 | -16.53 | -26.51 | 65.58 |
| EBITDA | - | -0.46 | -61.90 | -38.30 | 131.14 |
| Normalized EBITDA | - | -0.46 | -16.28 | -28.54 | 118.66 |
| EBIT | - | -0.46 | -61.90 | -38.72 | 82.23 |
| Interest Income | - | 0 | 0.25 | 0.58 | 0.76 |
| Interest Expense | - | 0 | 0.12 | 1.14 | 28.52 |
| Net Interest Income | - | 0 | 0.13 | -0.56 | -27.76 |
| Other Non Operating Income Expenses | 0.18 | - | - | -3.04 | - |
| Other Income Expense | - | -5.29 | -45.61 | -12.79 | 12.48 |
| Interest Income Non Operating | - | 0 | 0.25 | 0.58 | 0.76 |
| Interest Expense Non Operating | - | 0 | 0.12 | 1.14 | 28.52 |
| Net Non Operating Interest Income Expense | - | 0 | 0.13 | -0.56 | -27.76 |
| Pretax Income | - | -0.46 | -62.02 | -39.87 | 53.70 |
| Tax Provision | - | 0 | 0 | 0 | 21.65 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0 | 0 | 4.99 |
| Net Income Continuous Operations | - | -0.46 | -62.02 | -39.87 | 32.05 |
| Net Income From Continuing And Discontinued Operation | - | -0.46 | -79.08 | -40.91 | 32.05 |
| Net Income From Continuing Operation Net Minority Interest | - | -0.46 | -62.02 | -39.87 | 32.05 |
| Net Income | - | -0.46 | -79.08 | -40.91 | 32.05 |
| Net Income Common Stockholders | - | -0.46 | -79.08 | -40.91 | -60.91 |
| Net Income Including Noncontrolling Interests | - | -0.46 | -79.08 | -40.91 | 32.05 |
| Normalized Income | - | -0.46 | -16.41 | -30.11 | 24.56 |
| Diluted NI Availto Com Stockholders | - | -0.46 | -79.08 | -40.91 | -60.91 |
| Basic Average Shares | - | 0.43 | 4.79 | 15.45 | 45.23 |
| Diluted Average Shares | - | 0.43 | 4.79 | 15.45 | 45.23 |
| Reconciled Depreciation | - | 0 | 0 | 0.43 | 48.92 |
| Reconciled Cost Of Revenue | - | 0 | 0 | 3.15 | 120.47 |
| Total Unusual Items | - | 0 | -45.61 | -9.75 | 12.48 |
| Total Unusual Items Excluding Goodwill | - | 0 | -45.61 | -9.75 | 12.48 |
| Preferred Stock Dividends | 0.37 | 0.36 | - | - | - |
| Minority Interests | 1.81 | - | - | - | - |
| Net Income Discontinuous Operations | - | -0.02 | -17.06 | -1.04 | 0 |
| Special Income Charges | - | 0 | -0.55 | 0 | -3.41 |
| Other Special Charges | -0.18 | -0.20 | 0.55 | - | - |
| Write Off | 0.06 | 0.11 | - | - | - |
| Impairment Of Capital Assets | 0.06 | 0 | 17.07 | - | 3.41 |
| Gain On Sale Of Security | - | -0.15 | -45.07 | -9.75 | 15.89 |
| Depreciation Amortization Depletion Income Statement | 0.11 | 0 | 0.98 | - | - |
| Depreciation And Amortization In Income Statement | 0.11 | 0 | 0.98 | - | - |
| General And Administrative Expense | - | 0.46 | 16.27 | 30.56 | 50.61 |
| Other Gand A | - | 0.46 | 16.27 | 30.56 | 50.61 |
| Salaries And Wages | 12.34 | 2.68 | - | - | - |
| Gain On Sale Of Ppe | 0.18 | - | - | - | - |
| Rent Expense Supplemental | - | - | 0 | 1.26 | 41.41 |
| Other Operating Expenses | - | - | 0.26 | 0.74 | 1.58 |
| Otherunder Preferred Stock Dividend | - | - | - | 0 | 92.96 |
