Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 23.16 | 164.39 | 0.22 | 66.84 |
| Operating Revenue | - | 23.16 | 164.39 | 0.22 | 66.84 |
| Cost Of Revenue | - | 15.87 | 114.72 | 0.19 | 42.36 |
| Gross Profit | - | 7.29 | 49.67 | 0.04 | 24.48 |
| Operating Expense | - | 26.24 | 40.62 | 56.59 | 97.90 |
| Selling General And Administration | - | 14.71 | 19.99 | 22.02 | 27.36 |
| Total Expenses | - | 42.11 | 155.34 | 56.78 | 140.26 |
| Operating Income | - | -18.95 | 9.05 | -56.55 | -73.42 |
| Total Operating Income As Reported | - | -22.71 | 8.87 | -56.40 | -73.32 |
| EBITDA | - | 8.14 | 0.38 | -31.24 | -84.50 |
| Normalized EBITDA | - | -13.29 | 9.90 | -50.65 | -68.16 |
| EBIT | - | 6.77 | -1.63 | -33.43 | -88.99 |
| Interest Income | - | 0.10 | 0.35 | 2.63 | 4.02 |
| Interest Expense | - | 1.52 | 0.80 | 0.83 | 1.45 |
| Net Interest Income | - | -1.42 | -0.46 | 1.80 | 2.58 |
| Other Non Operating Income Expenses | - | 0.05 | -0.51 | 0.08 | 0.10 |
| Other Income Expense | - | 25.62 | -11.03 | 20.50 | -19.59 |
| Interest Income Non Operating | - | 0.10 | 0.35 | 2.63 | 4.02 |
| Interest Expense Non Operating | - | 1.52 | 0.80 | 0.83 | 1.45 |
| Net Non Operating Interest Income Expense | - | -1.42 | -0.46 | 1.80 | 2.58 |
| Pretax Income | - | 5.25 | -2.44 | -34.26 | -90.44 |
| Tax Provision | - | 0 | 0.87 | -5.03 | -2.78 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 4.50 | -2 | 2.85 | -0.50 |
| Net Income Continuous Operations | - | 5.25 | -3.31 | -29.22 | -87.66 |
| Net Income From Continuing And Discontinued Operation | - | 5.25 | -3.31 | -29.22 | -87.66 |
| Net Income From Continuing Operation Net Minority Interest | - | 5.25 | -3.31 | -29.22 | -87.66 |
| Net Income | - | 5.25 | -3.31 | -29.22 | -87.66 |
| Net Income Common Stockholders | - | 5.25 | -3.31 | -29.22 | -87.66 |
| Net Income Including Noncontrolling Interests | - | 5.25 | -3.31 | -29.22 | -87.66 |
| Normalized Income | - | -11.68 | 4.22 | -45.77 | -71.82 |
| Diluted NI Availto Com Stockholders | - | 5.25 | -3.31 | -29.22 | -87.66 |
| Basic Average Shares | - | 271.02 | 364.79 | 397.31 | 427.68 |
| Diluted Average Shares | - | 280.10 | 364.79 | 397.31 | 427.68 |
| Reconciled Depreciation | - | 1.38 | 2.01 | 2.18 | 4.49 |
| Reconciled Cost Of Revenue | - | 15.87 | 114.72 | 0.19 | 42.35 |
| Total Unusual Items | - | 21.44 | -9.52 | 19.40 | -16.34 |
| Total Unusual Items Excluding Goodwill | - | 21.44 | -9.52 | 19.40 | -16.34 |
| Special Income Charges | - | 23.10 | -0.75 | -0.03 | -0.10 |
| Other Special Charges | -0.29 | -1.78 | -0.43 | - | - |
| Write Off | 0 | -18.34 | 0 | 0 | - |
| Impairment Of Capital Assets | - | 0 | 0.11 | 0 | 0 |
| Restructuring And Mergern Acquisition | - | 3.44 | 1.08 | 0 | 0 |
| Gain On Sale Of Security | - | -1.67 | -8.78 | 19.43 | -16.24 |
| Depreciation Amortization Depletion Income Statement | - | 1.38 | 2.01 | 2.18 | 4.47 |
| Depreciation And Amortization In Income Statement | - | 1.38 | 2.01 | 2.18 | 4.47 |
| General And Administrative Expense | - | 14.71 | 19.99 | 22.02 | 27.36 |
| Other Gand A | - | 5.89 | 9.41 | 9.15 | 11.38 |
| Salaries And Wages | - | 8.82 | 10.58 | 12.88 | 15.98 |
| Gain On Sale Of Ppe | - | 6.43 | 0.02 | -0.03 | -0.10 |
| Other Operating Expenses | - | 10.15 | 18.62 | 32.38 | 66.06 |
| Earnings From Equity Interest | - | 4.13 | -0.99 | 1.02 | -3.35 |
