Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 0.12 | 0.15 | 2.01 | 46.80 |
| Operating Revenue | - | 0.12 | 0.15 | 2.01 | 46.80 |
| Cost Of Revenue | - | 0.75 | 0.03 | 0.19 | 15.92 |
| Gross Profit | - | -0.63 | 0.11 | 1.82 | 30.88 |
| Operating Expense | - | 91.08 | 25.62 | 140.34 | 117.73 |
| Research And Development | - | -0.47 | -0.50 | 1.15 | 11.20 |
| Selling General And Administration | - | 90.98 | 24.72 | 138.71 | 102.43 |
| Total Expenses | - | 91.83 | 25.65 | 140.53 | 133.66 |
| Operating Income | - | -91.71 | -25.51 | -138.52 | -86.86 |
| Total Operating Income As Reported | - | -107.05 | -26.01 | -138.52 | -86.86 |
| EBITDA | - | -106.55 | -25.64 | -162.34 | -108.67 |
| Normalized EBITDA | - | -91.48 | -25.26 | -138.29 | -79.94 |
| EBIT | - | -106.79 | -25.88 | -162.56 | -115.63 |
| Interest Income | - | 0 | - | - | - |
| Interest Expense | - | 3.88 | 4.79 | 10.65 | 3.51 |
| Net Interest Income | - | -3.88 | -4.79 | -10.65 | -3.51 |
| Other Non Operating Income Expenses | - | -0.02 | 0 | 0 | -0.05 |
| Other Income Expense | - | -15.08 | -0.37 | -24.04 | -28.78 |
| Interest Income Non Operating | - | 0 | - | - | - |
| Interest Expense Non Operating | - | 3.88 | 4.79 | 10.65 | 3.51 |
| Net Non Operating Interest Income Expense | - | -3.88 | -4.79 | -10.65 | -3.51 |
| Pretax Income | - | -110.67 | -30.67 | -173.21 | -119.14 |
| Tax Provision | - | 0.04 | 0.06 | 0.24 | -17.73 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -2.86 | -0.07 | -6.01 | -4.27 |
| Net Income Continuous Operations | - | -110.71 | -30.74 | -173.45 | -101.41 |
| Net Income From Continuing And Discontinued Operation | - | -110.71 | -30.74 | -173.45 | -101.41 |
| Net Income From Continuing Operation Net Minority Interest | - | -110.71 | -30.74 | -173.45 | -101.41 |
| Net Income | - | -110.71 | -30.74 | -173.45 | -101.41 |
| Net Income Common Stockholders | - | -110.71 | -30.74 | -173.45 | -101.41 |
| Net Income Including Noncontrolling Interests | - | -110.71 | -30.74 | -173.45 | -101.41 |
| Normalized Income | - | -98.51 | -30.43 | -155.42 | -76.96 |
| Diluted NI Availto Com Stockholders | - | -110.71 | -30.74 | -173.45 | -101.41 |
| Basic Average Shares | 185.14 | 185.14 | 185.14 | 163.67 | - |
| Diluted Average Shares | 185.14 | 185.14 | 185.14 | 163.67 | - |
| Reconciled Depreciation | - | 0.24 | 0.24 | 0.23 | 6.97 |
| Reconciled Cost Of Revenue | - | 0.74 | 0.03 | 0.19 | 15.92 |
| Total Unusual Items | - | -15.06 | -0.38 | -24.04 | -28.72 |
| Total Unusual Items Excluding Goodwill | - | -15.06 | -0.38 | -24.04 | -28.72 |
| Special Income Charges | - | -14.87 | 0 | -44.33 | -32 |
| Other Special Charges | - | - | - | 44.33 | 29.95 |
| Write Off | - | 14.82 | 0 | 0 | 63.35 |
| Impairment Of Capital Assets | 0 | 0.04 | 0 | - | - |
| Restructuring And Mergern Acquisition | - | - | - | 0 | -61.30 |
| Gain On Sale Of Security | - | -0.19 | -0.38 | 20.29 | 3.27 |
| Depreciation Amortization Depletion Income Statement | - | 0.24 | 0.24 | 0.23 | 6.97 |
| Depreciation And Amortization In Income Statement | - | 0.24 | 0.24 | 0.23 | 6.97 |
| General And Administrative Expense | - | 90.34 | 24.57 | 137.80 | 96.87 |
| Other Gand A | - | 25.01 | 9.91 | 51.74 | 66.30 |
| Salaries And Wages | - | 65.33 | 14.66 | 86.06 | 30.57 |
| Other Operating Expenses | - | 0.33 | 1.16 | 0.26 | -2.86 |
| Selling And Marketing Expense | - | 0.64 | 0.14 | 0.91 | 5.55 |
