Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 15.03 | 69.23 | 140.05 | 168.46 |
| Cost Of Revenue | 11.08 | 27.32 | 62.61 | 82.66 |
| Gross Profit | 3.95 | 41.91 | 77.44 | 85.79 |
| Operating Expense | 46.81 | 70.26 | 138.03 | 256.10 |
| Operating Income | -42.86 | -28.34 | -60.59 | -170.31 |
| EBITDA | -38.83 | 0.16 | -17.41 | -483.91 |
| EBIT | -45.80 | -29.19 | -78.59 | -576.96 |
| Pretax Income | -70.48 | -64 | -98.38 | -657.21 |
| Tax Provision | -0.26 | 0 | 0 | 0.08 |
| Net Income | -90.79 | -73.42 | -72.42 | -661.42 |
| Net Income Common Stockholders | -90.79 | -73.42 | -72.42 | -661.42 |
| Total Expenses | 57.89 | 97.57 | 200.64 | 338.76 |
| Interest Expense | 24.68 | 34.81 | 19.79 | 80.25 |
| Selling General And Administration | 36.05 | 37.02 | 70.58 | 147.76 |
| Normalized EBITDA | -35.89 | 1.24 | 6.72 | -38.82 |
| Normalized Income | -83 | -72.21 | -48.29 | -216.33 |
| Basic EPS | -0.82 | -0.35 | -0.21 | -1.66 |
| Diluted EPS | -0.82 | -0.35 | -0.21 | -1.66 |
| Tax Effect Of Unusual Items | -0.01 | 0 | 0 | 0 |
| Tax Rate For Calcs | 0 | 0 | 0 | 0 |
| Total Unusual Items | -2.94 | -1.08 | -24.12 | -445.08 |
| Total Unusual Items Excluding Goodwill | -2.94 | -1.08 | -24.12 | -445.08 |
| Net Income From Continuing Operation Net Minority Interest | -85.93 | -73.29 | -72.42 | -661.42 |
| Reconciled Depreciation | 6.97 | 29.35 | 61.18 | 93.05 |
| Reconciled Cost Of Revenue | 10.78 | 26.31 | 61.23 | 78.21 |
| Net Interest Income | -24.68 | -34.81 | -19.79 | -80.25 |
| Net Income From Continuing And Discontinued Operation | -90.79 | -73.42 | -72.42 | -661.42 |
| Total Operating Income As Reported | -43.74 | -29.42 | -76.22 | -186.21 |
| Diluted Average Shares | 110.64 | 209.96 | 351.32 | 397.61 |
| Basic Average Shares | 110.64 | 209.96 | 351.32 | 397.61 |
| Diluted NI Availto Com Stockholders | -90.79 | -73.42 | -72.42 | -661.42 |
| Preferred Stock Dividends | 0.78 | 1.07 | 0 | 0 |
| Net Income Including Noncontrolling Interests | -90.79 | -73.42 | -72.42 | -661.42 |
| Net Income From Tax Loss Carryforward | 0 | 0 | 22.60 | 0 |
| Net Income Discontinuous Operations | -4.86 | -0.13 | 0 | 0 |
| Net Income Continuous Operations | -85.93 | -73.29 | -72.42 | -661.42 |
| Earnings From Equity Interest Net Of Tax | -15.71 | -9.29 | 25.96 | -4.13 |
| Other Income Expense | -2.94 | -0.85 | -18 | -406.65 |
| Other Non Operating Income Expenses | 0 | 0.23 | 6.13 | 38.43 |
| Special Income Charges | -2.94 | -1.08 | -24.12 | -15.29 |
| Gain On Sale Of Ppe | 0.57 | 1.97 | -17.82 | -4.89 |
| Other Special Charges | 2.05 | 0 | 6.30 | 0 |
| Write Off | 1.46 | 0 | 0 | 0 |
| Impairment Of Capital Assets | 1.46 | 3.04 | 0 | 0 |
| Restructuring And Mergern Acquisition | 0 | 0 | 0 | 10.40 |
| Gain On Sale Of Security | 0.57 | 0 | 0 | -429.79 |
| Net Non Operating Interest Income Expense | -24.68 | -34.81 | -19.79 | -80.25 |
| Interest Expense Non Operating | 24.68 | 34.81 | 19.79 | 80.25 |
| Other Operating Expenses | 4.09 | 4.89 | 7.65 | 19.75 |
| Depreciation Amortization Depletion Income Statement | 6.67 | 28.35 | 59.81 | 88.60 |
| Depreciation And Amortization In Income Statement | 6.67 | 28.35 | 59.81 | 88.60 |
| Depreciation Income Statement | 6.67 | 28.35 | 59.81 | 88.60 |
| Operating Revenue | 15.03 | 69.23 | 140.05 | 168.46 |
