Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 0 | 0 | 0 | 0.30 |
| Operating Revenue | - | 0 | 0 | 0 | 0.30 |
| Cost Of Revenue | - | - | 0 | 0 | 0.30 |
| Gross Profit | - | - | 0 | 0 | 0 |
| Operating Expense | - | 336.60 | 444.80 | 509.70 | 729.30 |
| Research And Development | - | 171.50 | 276.40 | 357.70 | 493.90 |
| Selling General And Administration | - | 165.10 | 168.40 | 152 | 235.40 |
| Total Expenses | - | 336.60 | 444.80 | 509.70 | 729.60 |
| Operating Income | - | -336.60 | -444.80 | -509.70 | -729.30 |
| Total Operating Income As Reported | - | -347.40 | -446.90 | -509.70 | -729.30 |
| EBITDA | - | -332.20 | -438.30 | -498 | -709.30 |
| Normalized EBITDA | - | -321.40 | -436.20 | -498 | -709.30 |
| EBIT | - | -336.60 | -444.80 | -509.70 | -729.30 |
| Interest Expense | 1 | - | - | - | - |
| Net Interest Income | - | 2.30 | 16.40 | 21.90 | 52.80 |
| Other Non Operating Income Expenses | - | 27.80 | -26.90 | -48.80 | 58.60 |
| Other Income Expense | - | 17 | -29 | -48.80 | 58.60 |
| Interest Expense Non Operating | 1 | - | - | - | - |
| Net Non Operating Interest Income Expense | - | 2.30 | 16.40 | 21.90 | 52.80 |
| Pretax Income | - | -317.30 | -457.40 | -536.60 | -617.90 |
| Tax Provision | - | 0 | 0.50 | 0.20 | 0.30 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | -0.44 | 0 | 0 |
| Net Income Continuous Operations | - | -317.30 | -457.90 | -536.80 | -618.20 |
| Net Income From Continuing And Discontinued Operation | - | -317.30 | -457.90 | -536.80 | -618.20 |
| Net Income From Continuing Operation Net Minority Interest | - | -317.30 | -457.90 | -536.80 | -618.20 |
| Net Income | - | -317.30 | -457.90 | -536.80 | -618.20 |
| Net Income Common Stockholders | - | -317.30 | -457.90 | -536.80 | -618.20 |
| Net Income Including Noncontrolling Interests | - | -317.30 | -457.90 | -536.80 | -618.20 |
| Normalized Income | - | -306.50 | -456.24 | -536.80 | -618.20 |
| Diluted NI Availto Com Stockholders | - | -317.30 | -457.90 | -536.80 | -618.20 |
| Basic Average Shares | - | 240.48 | 270.41 | 376.73 | 624.31 |
| Diluted Average Shares | - | 240.48 | 270.41 | 376.73 | 624.31 |
| Reconciled Depreciation | - | 4.40 | 6.50 | 11.70 | 20 |
| Reconciled Cost Of Revenue | - | - | 0 | 0 | 0.30 |
| Total Unusual Items | -116.40 | -10.80 | -2.10 | - | - |
| Total Unusual Items Excluding Goodwill | -116.40 | -10.80 | -2.10 | - | - |
| Special Income Charges | 0.90 | 0 | 0 | - | - |
| Other Special Charges | -0.90 | - | - | - | - |
| Gain On Sale Of Security | -117.30 | -10.80 | -2.10 | - | - |
| General And Administrative Expense | - | 165.10 | 168.40 | 152 | 235.40 |
| Other Gand A | - | 165.10 | 168.40 | 152 | 235.40 |
| Total Other Finance Cost | - | -2.30 | -16.40 | -21.90 | -52.80 |
