Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 39.38 | 80.96 | 95.49 | 100.62 |
| Operating Revenue | - | 39.38 | 80.96 | 95.49 | 100.62 |
| Cost Of Revenue | - | 43.75 | 146.16 | 138.47 | 107.38 |
| Gross Profit | - | -4.36 | -65.19 | -42.98 | -6.76 |
| Operating Expense | - | 30.12 | 71.12 | 86.52 | 105.94 |
| Research And Development | - | 6.34 | 15.72 | 18.92 | 18.74 |
| Selling General And Administration | - | 22.22 | 50.55 | 53.98 | 72.63 |
| Total Expenses | - | 73.87 | 217.28 | 224.99 | 213.32 |
| Operating Income | - | -34.48 | -136.32 | -129.50 | -112.70 |
| Total Operating Income As Reported | - | -35.60 | -135.55 | -130.85 | -126.65 |
| EBITDA | - | -32.40 | -131.47 | -115.88 | -98.14 |
| Normalized EBITDA | - | -52.29 | -134.60 | 102.86 | -118.66 |
| EBIT | - | -34.48 | -136.32 | -129.50 | -112.70 |
| Interest Income | - | 3.02 | 13.59 | 8.08 | 10.42 |
| Interest Expense | 2.93 | 1.12 | - | - | - |
| Net Interest Income | - | 3.02 | 13.59 | 8.08 | 10.42 |
| Other Non Operating Income Expenses | - | -0.05 | -0.13 | -0.21 | -0.01 |
| Other Income Expense | - | 19.85 | 3.01 | -218.96 | 20.52 |
| Interest Income Non Operating | - | 3.02 | 13.59 | 8.08 | 10.42 |
| Interest Expense Non Operating | 2.93 | 1.12 | - | - | - |
| Net Non Operating Interest Income Expense | - | 3.02 | 13.59 | 8.08 | 10.42 |
| Pretax Income | - | -11.62 | -119.71 | -340.37 | -81.76 |
| Tax Provision | - | -0.22 | -3.29 | -2.01 | 0.07 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0.37 | 0.09 | -1.29 | 4.31 |
| Net Income Continuous Operations | - | -11.40 | -116.42 | -338.36 | -81.83 |
| Net Income From Continuing And Discontinued Operation | - | -11.40 | -116.42 | -338.36 | -81.83 |
| Net Income From Continuing Operation Net Minority Interest | - | -11.40 | -116.42 | -338.36 | -81.83 |
| Net Income | - | -11.40 | -116.42 | -338.36 | -81.83 |
| Net Income Common Stockholders | - | -11.40 | -116.42 | -338.36 | -81.83 |
| Net Income Including Noncontrolling Interests | - | -11.40 | -116.42 | -338.36 | -81.83 |
| Normalized Income | - | -30.93 | -119.47 | -120.90 | -98.05 |
| Diluted NI Availto Com Stockholders | - | -11.40 | -116.42 | -338.36 | -81.83 |
| Basic Average Shares | 173.52 | 242.44 | 201.44 | 204.10 | - |
| Diluted Average Shares | 173.52 | 242.44 | 201.44 | 204.10 | - |
| Reconciled Depreciation | - | 2.08 | 4.85 | 13.61 | 14.56 |
| Reconciled Cost Of Revenue | - | 43.22 | 146.16 | 138.47 | 107.38 |
| Total Unusual Items | - | 19.89 | 3.14 | -218.75 | 20.53 |
| Total Unusual Items Excluding Goodwill | - | 19.89 | 3.14 | -218.75 | 20.53 |
| Special Income Charges | - | -1.12 | 0.77 | -1.35 | -13.30 |
| Restructuring And Mergern Acquisition | - | 1.12 | -0.77 | 1.35 | 13.30 |
| Gain On Sale Of Security | - | 21.01 | 2.37 | -217.39 | 33.83 |
| Depreciation Amortization Depletion Income Statement | - | 1.56 | 4.85 | 13.61 | 14.56 |
| Depreciation And Amortization In Income Statement | - | 1.56 | 4.85 | 13.61 | 14.56 |
| General And Administrative Expense | - | 16.09 | 37.13 | 36.65 | 48.74 |
| Other Gand A | - | 16.09 | 37.13 | 36.65 | 48.74 |
| Salaries And Wages | 1.41 | 1.68 | - | - | - |
| Total Other Finance Cost | 2.91 | - | - | - | - |
| Selling And Marketing Expense | - | 6.14 | 13.43 | 17.33 | 23.89 |
| Amortization | 0.10 | - | - | - | - |
| Amortization Of Intangibles Income Statement | 0.10 | - | - | - | - |
| Depreciation Income Statement | 0.15 | - | - | - | - |
