Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 0 | 0 | 2.94 | 755.29 |
| Cost Of Revenue | 0 | 0 | 1.71 | 699.71 |
| Gross Profit | 0 | 0 | 1.23 | 55.58 |
| Operating Expense | 120.93 | 65.53 | 79.20 | 235.32 |
| Operating Income | -120.93 | -65.53 | -77.97 | -179.74 |
| EBITDA | -120.45 | -62.18 | -67.51 | -210.34 |
| EBIT | -120.93 | -65.53 | -77.97 | -303.64 |
| Pretax Income | -99.12 | -18.20 | -82.56 | -340.73 |
| Tax Provision | 0 | 0.44 | -15.76 | -19.37 |
| Net Income | -98.79 | -71.94 | -450.15 | -367.83 |
| Net Income Common Stockholders | -98.79 | -71.94 | -450.24 | -380.79 |
| Total Expenses | 120.93 | 65.53 | 80.91 | 935.03 |
| Interest Expense | 0 | 0 | 0 | 37.09 |
| Interest Income | 1.78 | 9.95 | 3.39 | 0 |
| Research And Development | 13.57 | 28.46 | 0 | 0 |
| Selling General And Administration | 107.36 | 65.53 | 79.20 | 235.32 |
| Normalized EBITDA | -136.87 | -93.64 | -50.84 | -85.08 |
| Normalized Income | -115.21 | -42.35 | -52.90 | -203.23 |
| Basic EPS | -0.83 | -0.51 | -3.20 | -2.19 |
| Diluted EPS | -0.83 | -0.51 | -3.20 | -2.19 |
| Tax Effect Of Unusual Items | 0 | 6.61 | -3.17 | -7.13 |
| Tax Rate For Calcs | 0 | 0.21 | 0.19 | 0.06 |
| Total Unusual Items | 16.42 | 31.46 | -16.67 | -125.26 |
| Total Unusual Items Excluding Goodwill | 16.42 | 31.46 | -16.67 | -125.26 |
| Net Income From Continuing Operation Net Minority Interest | -98.79 | -17.50 | -66.40 | -321.36 |
| Reconciled Depreciation | 0.48 | 3.34 | 10.46 | 93.30 |
| Reconciled Cost Of Revenue | 0 | 0 | 1.71 | 699.71 |
| Net Interest Income | 1.78 | 9.95 | 3.39 | -37.09 |
| Net Income From Continuing And Discontinued Operation | -98.79 | -71.94 | -450.15 | -367.83 |
| Total Operating Income As Reported | -122.49 | -65.53 | -79.01 | -234.57 |
| Diluted Average Shares | 118.47 | 139.71 | 140.54 | 173.64 |
| Basic Average Shares | 118.47 | 139.71 | 140.54 | 173.64 |
| Diluted NI Availto Com Stockholders | -98.79 | -71.94 | -450.24 | -380.79 |
| Preferred Stock Dividends | 0 | 0 | 0.09 | 12.96 |
| Minority Interests | 0.33 | 1.15 | 0.40 | 0 |
| Net Income Including Noncontrolling Interests | -99.12 | -73.10 | -450.55 | -367.83 |
| Net Income Discontinuous Operations | 0 | -54.45 | -383.75 | -46.48 |
| Net Income Continuous Operations | -99.12 | -18.65 | -66.80 | -321.36 |
| Other Income Expense | 20.03 | 37.37 | -7.99 | -123.90 |
| Other Non Operating Income Expenses | 5.17 | 5.92 | 8.69 | 1.35 |
| Special Income Charges | 0 | -6.02 | -1.04 | -79.64 |
| Other Special Charges | 0 | 0 | 0 | 8.75 |
| Write Off | 0 | 0 | 0 | 16.06 |
| Impairment Of Capital Assets | 0 | 0 | 1.04 | 54.83 |
| Restructuring And Mergern Acquisition | 0 | 6.02 | 0 | 0 |
| Earnings From Equity Interest | -1.56 | -0.38 | 0 | 0 |
| Gain On Sale Of Security | 16.42 | 31.46 | -15.63 | -45.62 |
| Net Non Operating Interest Income Expense | 1.78 | 9.95 | 3.39 | -37.09 |
| Interest Expense Non Operating | 0 | 0 | 0 | 37.09 |
| Interest Income Non Operating | 1.78 | 9.95 | 3.39 | 0 |
| Depreciation Amortization Depletion Income Statement | 0 | 0 | 0 | 0 |
| Depreciation And Amortization In Income Statement | 0 | 0 | 0 | 0 |
| Depreciation Income Statement | 0 | 0 | 0 | 0 |
| General And Administrative Expense | 107.36 | 65.53 | 75.49 | 0 |
| Other Gand A | 107.36 | 65.53 | 75.49 | 0 |
| Operating Revenue | 0 | 0 | 2.94 | 755.29 |
