Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total 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 |
| Operating Income | -34.48 | -136.32 | -129.50 | -112.70 |
| EBITDA | -32.40 | -131.47 | -115.88 | -98.14 |
| EBIT | -34.48 | -136.32 | -129.50 | -112.70 |
| Pretax Income | -11.62 | -119.71 | -340.37 | -81.76 |
| Tax Provision | -0.22 | -3.29 | -2.01 | 0.07 |
| Net Income | -11.40 | -116.42 | -338.36 | -81.83 |
| Net Income Common Stockholders | -11.40 | -116.42 | -338.36 | -81.83 |
| Total Expenses | 73.87 | 217.28 | 224.99 | 213.32 |
| Interest Expense | 1.12 | 0 | 0 | 0 |
| Interest Income | 3.02 | 13.59 | 8.08 | 10.42 |
| Research And Development | 6.34 | 15.72 | 18.92 | 18.74 |
| Selling General And Administration | 22.22 | 50.55 | 53.98 | 72.63 |
| Normalized EBITDA | -52.29 | -134.60 | 102.86 | -118.66 |
| Normalized Income | -30.93 | -119.47 | -120.90 | -98.05 |
| Basic EPS | -0.05 | -0.58 | -1.66 | 0 |
| Diluted EPS | -0.05 | -0.58 | -1.66 | 0 |
| Tax Effect Of Unusual Items | 0.37 | 0.09 | -1.29 | 4.31 |
| Tax Rate For Calcs | 0.02 | 0.03 | 0.01 | 0.21 |
| Total Unusual Items | 19.89 | 3.14 | -218.75 | 20.53 |
| Total Unusual Items Excluding Goodwill | 19.89 | 3.14 | -218.75 | 20.53 |
| Net Income From Continuing Operation Net Minority Interest | -11.40 | -116.42 | -338.36 | -81.83 |
| Reconciled Depreciation | 2.08 | 4.85 | 13.61 | 14.56 |
| Reconciled Cost Of Revenue | 43.22 | 146.16 | 138.47 | 107.38 |
| Net Interest Income | 3.02 | 13.59 | 8.08 | 10.42 |
| Net Income From Continuing And Discontinued Operation | -11.40 | -116.42 | -338.36 | -81.83 |
| Total Operating Income As Reported | -35.60 | -135.55 | -130.85 | -126.65 |
| Diluted Average Shares | 242.44 | 201.44 | 204.10 | 0 |
| Basic Average Shares | 242.44 | 201.44 | 204.10 | 0 |
| Diluted NI Availto Com Stockholders | -11.40 | -116.42 | -338.36 | -81.83 |
| Net Income Including Noncontrolling Interests | -11.40 | -116.42 | -338.36 | -81.83 |
| Net Income Continuous Operations | -11.40 | -116.42 | -338.36 | -81.83 |
| Other Income Expense | 19.85 | 3.01 | -218.96 | 20.52 |
| Other Non Operating Income Expenses | -0.05 | -0.13 | -0.21 | -0.01 |
| 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 |
| Net Non Operating Interest Income Expense | 3.02 | 13.59 | 8.08 | 10.42 |
| Total Other Finance Cost | 0 | 0 | 0 | 0 |
| Interest Expense Non Operating | 1.12 | 0 | 0 | 0 |
| Interest Income Non Operating | 3.02 | 13.59 | 8.08 | 10.42 |
| 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 |
| Amortization | 0 | 0 | 0 | 0 |
| Amortization Of Intangibles Income Statement | 0 | 0 | 0 | 0 |
| Depreciation Income Statement | 0 | 0 | 0 | 0 |
| Selling And Marketing Expense | 6.14 | 13.43 | 17.33 | 23.89 |
| 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 | 1.68 | 0 | 0 | 0 |
| Operating Revenue | 39.38 | 80.96 | 95.49 | 100.62 |
