Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 418.93 | 343.38 | 326.45 | 275.50 |
| Cost Of Revenue | 442.68 | 426.03 | 284.75 | 267.85 |
| Gross Profit | -23.74 | -82.66 | 41.70 | 7.65 |
| Operating Expense | 301.77 | 243.24 | 197.82 | 240.99 |
| Operating Income | -325.51 | -325.89 | -156.12 | -233.35 |
| EBITDA | -310.61 | -282.19 | -133.01 | 265.90 |
| EBIT | -343.19 | -330.28 | -156.13 | 233.13 |
| Pretax Income | -347.16 | -334.24 | -160.23 | 219.10 |
| Tax Provision | 0.03 | 0.01 | -0.03 | 0 |
| Net Income | -366.14 | -338.14 | -160.28 | 178.01 |
| Net Income Common Stockholders | -366.14 | -338.14 | -160.28 | 178.01 |
| Total Expenses | 744.45 | 669.27 | 482.58 | 508.84 |
| Interest Expense | 3.97 | 3.96 | 4.10 | 14.03 |
| Research And Development | 62.26 | 39.53 | 28.15 | 23.23 |
| Selling General And Administration | 239.50 | 203.71 | 169.67 | 217.76 |
| Normalized EBITDA | -293.35 | -266.18 | -133.01 | -185.26 |
| Normalized Income | -352.50 | -325.50 | -160.28 | -273.15 |
| Basic EPS | -5.75 | -5.26 | -2.43 | 1.15 |
| Diluted EPS | -5.75 | -5.26 | -2.43 | -1.83 |
| Tax Effect Of Unusual Items | -3.62 | -3.36 | 0 | 0 |
| Tax Rate For Calcs | 0.21 | 0.21 | 0 | 0 |
| Total Unusual Items | -17.26 | -16.01 | 0 | 451.17 |
| Total Unusual Items Excluding Goodwill | -17.26 | -16.01 | 0 | 451.17 |
| Net Income From Continuing Operation Net Minority Interest | -366.14 | -338.14 | -160.28 | 178.01 |
| Reconciled Depreciation | 32.58 | 48.09 | 23.12 | 32.77 |
| Reconciled Cost Of Revenue | 442.68 | 426.03 | 284.75 | 267.85 |
| Net Interest Income | -3.97 | -3.96 | -4.10 | -14.03 |
| Net Income From Continuing And Discontinued Operation | -366.14 | -338.14 | -160.28 | 178.01 |
| Total Operating Income As Reported | -342.77 | -341.90 | -156.12 | -333.62 |
| Diluted Average Shares | 63.62 | 64.30 | 66 | 180.92 |
| Basic Average Shares | 63.62 | 64.30 | 66 | 155.27 |
| Diluted NI Availto Com Stockholders | -366.14 | -338.14 | -160.28 | -331.52 |
| Average Dilution Earnings | 0 | 0 | 0 | -509.54 |
| Otherunder Preferred Stock Dividend | 0 | 0 | 0 | 0 |
| Net Income Including Noncontrolling Interests | -366.14 | -338.14 | -160.28 | 178.01 |
| Net Income Continuous Operations | -366.14 | -338.14 | -160.28 | 178.01 |
| Earnings From Equity Interest Net Of Tax | -18.95 | -3.90 | -0.07 | -41.09 |
| Other Income Expense | -17.68 | -4.39 | -0.01 | 466.48 |
| Other Non Operating Income Expenses | -0.42 | 11.62 | -0.01 | 15.31 |
| Special Income Charges | -17.26 | -16.01 | 0 | 448.38 |
| Other Special Charges | 0 | 0 | 0 | -548.65 |
| Write Off | 0 | 16.64 | 0 | 48.99 |
| Impairment Of Capital Assets | 0 | 0 | 0 | 51.29 |
| Restructuring And Mergern Acquisition | 17.26 | -0.63 | 0 | 0 |
| Gain On Sale Of Security | 0 | 0 | 0 | 2.79 |
| Net Non Operating Interest Income Expense | -3.97 | -3.96 | -4.10 | -14.03 |
| Interest Expense Non Operating | 3.97 | 3.96 | 4.10 | 14.03 |
| Operating Revenue | 418.93 | 343.38 | 326.45 | 275.50 |