Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 0 | 0 | 0 | 1.64 |
| Cost Of Revenue | 0.21 | 0.31 | 0 | 1.45 |
| Gross Profit | -0.21 | -0.31 | 0 | 0.20 |
| Operating Expense | 24.05 | 24.48 | 15.59 | 59.70 |
| Operating Income | -24.26 | -24.79 | -15.59 | -59.50 |
| EBITDA | -23.59 | -24.07 | -15.69 | -296.96 |
| EBIT | -24.26 | -24.79 | -16.08 | -298.55 |
| Pretax Income | -25.54 | -8.54 | -16.39 | -298.68 |
| Tax Provision | 0 | 0 | 0 | -0.16 |
| Net Income | -23.84 | -7.42 | -15.73 | -297.56 |
| Net Income Common Stockholders | -23.84 | -7.42 | -23.91 | -324.51 |
| Total Expenses | 24.26 | 24.79 | 15.59 | 61.15 |
| Interest Expense | 0 | 0 | 0.32 | 0.14 |
| Interest Income | 0 | 0 | 0.29 | 5.45 |
| Research And Development | 0.27 | 1.64 | 6.34 | 15.88 |
| Selling General And Administration | 19.78 | 21.09 | 9.24 | 43.13 |
| Normalized EBITDA | -23.59 | -24.44 | -14.90 | -52.47 |
| Normalized Income | -23.84 | -7.78 | -14.95 | -53.07 |
| Basic EPS | -0.40 | -0.12 | -0.29 | -2.01 |
| Diluted EPS | -0.40 | -0.12 | -0.29 | -3.31 |
| Tax Effect Of Unusual Items | 0 | 0 | 0 | 0 |
| Tax Rate For Calcs | 0 | 0 | 0 | 0 |
| Total Unusual Items | 0 | 0.36 | -0.78 | -244.49 |
| Total Unusual Items Excluding Goodwill | 0 | 0.36 | -0.78 | -244.49 |
| Net Income From Continuing Operation Net Minority Interest | -23.84 | -7.42 | -15.73 | -297.56 |
| Reconciled Depreciation | 0.67 | 0.72 | 0.39 | 1.59 |
| Reconciled Cost Of Revenue | 0.21 | 0.31 | 0 | 0.54 |
| Net Interest Income | 0 | 0 | -0.02 | 5.31 |
| Net Income From Continuing And Discontinued Operation | -23.84 | -7.42 | -15.73 | -297.56 |
| Total Operating Income As Reported | -24.26 | -24.79 | -15.59 | -59.50 |
| Diluted Average Shares | 59.42 | 59.42 | 81.95 | 148.06 |
| Basic Average Shares | 59.42 | 59.42 | 81.95 | 148.06 |
| Diluted NI Availto Com Stockholders | -23.84 | -7.42 | -23.91 | -324.51 |
| Otherunder Preferred Stock Dividend | 0 | 0 | 8.17 | 26.95 |
| Minority Interests | 1.70 | 1.12 | 0.66 | 0.96 |
| Net Income Including Noncontrolling Interests | -25.54 | -8.54 | -16.39 | -298.52 |
| Net Income Continuous Operations | -25.54 | -8.54 | -16.39 | -298.52 |
| Other Income Expense | -1.28 | 16.25 | -0.78 | -244.49 |
| Other Non Operating Income Expenses | 0.07 | 16.77 | -0.48 | 0 |
| Special Income Charges | 0 | 0 | -0.41 | 0 |
| Write Off | 0 | 0 | 0.41 | 0 |
| Earnings From Equity Interest | -1.35 | -0.88 | 0 | 0 |
| Gain On Sale Of Security | 0 | 0.36 | -0.38 | -244.49 |
| Net Non Operating Interest Income Expense | 0 | 0 | -0.02 | 5.31 |
| Interest Expense Non Operating | 0 | 0 | 0.32 | 0.14 |
| Interest Income Non Operating | 0 | 0 | 0.29 | 5.45 |
| Other Operating Expenses | 4 | 1.76 | 4.08 | 0 |
| Depreciation Amortization Depletion Income Statement | 0.21 | 0.31 | 0 | 0.68 |
| Depreciation And Amortization In Income Statement | 0.21 | 0.31 | 0 | 0.68 |
| Amortization | 0 | 0 | 0 | 0.68 |
| Amortization Of Intangibles Income Statement | 0 | 0 | 0 | 0.68 |
| General And Administrative Expense | 19.78 | 21.09 | 0 | 0 |
| Other Gand A | 7.92 | 7.65 | 0 | 0 |
| Insurance And Claims | 0.83 | 1.05 | 0 | 0 |
| Salaries And Wages | 11.03 | 12.39 | 0 | 0 |
| Operating Revenue | 0 | 0 | 0 | 1.64 |
