Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 0 | 0 | 0 | 0 |
| Operating Expense | 78.52 | 128.69 | 156.37 | 225.39 |
| Operating Income | -78.52 | -128.69 | -156.37 | -225.39 |
| EBITDA | -173.07 | -125.66 | -133.75 | -212.18 |
| EBIT | -173.10 | -125.84 | -134 | -213.11 |
| Pretax Income | -173.10 | -126.09 | -137.66 | -223.25 |
| Tax Provision | 0.93 | 1.57 | 0.51 | 1.01 |
| Net Income | -174.03 | -127.66 | -138.17 | -224.25 |
| Net Income Common Stockholders | -174.03 | -127.66 | -138.17 | -224.25 |
| Total Expenses | 78.52 | 128.69 | 156.37 | 225.39 |
| Interest Expense | 0 | 0.25 | 3.66 | 10.14 |
| Interest Income | 1.65 | 4.38 | 2.88 | 0 |
| Research And Development | 51.86 | 105.58 | 129.84 | 194.69 |
| Selling General And Administration | 26.67 | 23.10 | 26.53 | 30.69 |
| Normalized EBITDA | -76.73 | -125.06 | -153.03 | -228.45 |
| Normalized Income | -97.92 | -127.19 | -153.40 | -237.11 |
| Basic EPS | -0.68 | -0.46 | -0.48 | 0 |
| Diluted EPS | -0.68 | -0.46 | -0.48 | 0 |
| Tax Effect Of Unusual Items | -20.23 | -0.12 | 4.05 | 3.42 |
| Tax Rate For Calcs | 0.21 | 0.21 | 0.21 | 0.21 |
| Total Unusual Items | -96.35 | -0.59 | 19.28 | 16.27 |
| Total Unusual Items Excluding Goodwill | -96.35 | -0.59 | 19.28 | 16.27 |
| Net Income From Continuing Operation Net Minority Interest | -174.03 | -127.66 | -138.17 | -224.25 |
| Reconciled Depreciation | 0.03 | 0.18 | 0.25 | 0.93 |
| Net Interest Income | 1.65 | 4.13 | -0.79 | -10.14 |
| Net Income From Continuing And Discontinued Operation | -174.03 | -127.66 | -138.17 | -224.25 |
| Rent Expense Supplemental | 0 | 0 | 0 | 0 |
| Total Operating Income As Reported | -189.49 | -130.55 | -156.37 | -225.39 |
| Diluted Average Shares | 254.13 | 275.76 | 288.52 | 0 |
| Basic Average Shares | 254.13 | 275.76 | 288.52 | 0 |
| Diluted NI Availto Com Stockholders | -174.03 | -127.66 | -138.17 | -224.25 |
| Net Income Including Noncontrolling Interests | -174.03 | -127.66 | -138.17 | -224.25 |
| Net Income Continuous Operations | -174.03 | -127.66 | -138.17 | -224.25 |
| Other Income Expense | -96.22 | -1.54 | 19.50 | 12.28 |
| Other Non Operating Income Expenses | 0.12 | -0.94 | 0.22 | -3.99 |
| Special Income Charges | -6.19 | 0 | 0 | 0 |
| Restructuring And Mergern Acquisition | 6.19 | 0 | 0 | 0 |
| Gain On Sale Of Security | -90.16 | -0.59 | 19.28 | 16.27 |
| Net Non Operating Interest Income Expense | 1.65 | 4.13 | -0.79 | -10.14 |
| Interest Expense Non Operating | 0 | 0.25 | 3.66 | 10.14 |
| Interest Income Non Operating | 1.65 | 4.38 | 2.88 | 0 |
| Other Operating Expenses | 0 | 0 | 0 | 0 |
| Depreciation Amortization Depletion Income Statement | 0.01 | 0 | 0 | 0 |
| Depreciation And Amortization In Income Statement | 0.01 | 0 | 0 | 0 |
| General And Administrative Expense | 26.67 | 23.10 | 26.53 | 30.69 |
| Other Gand A | 14.98 | 11.51 | 14.28 | 15.29 |
| Insurance And Claims | 2.58 | 2.26 | 1.18 | 1.02 |
| Rent And Landing Fees | 0 | 0 | 0 | 0 |
| Salaries And Wages | 9.10 | 9.34 | 11.06 | 14.38 |
| Operating Revenue | 0 | 0 | 0 | 0 |
