Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 234.69 | 202.57 | 305.45 | 427.54 |
| Cost Of Revenue | 261.44 | 112.56 | 111.05 | 129.37 |
| Gross Profit | -26.75 | 90.01 | 194.40 | 298.17 |
| Operating Expense | 430.76 | 260.20 | 217.61 | 311.25 |
| Operating Income | -457.51 | -170.19 | -23.21 | -13.08 |
| EBITDA | -398.20 | -136.46 | -1.26 | 12.15 |
| EBIT | -457.51 | -170.19 | -23.21 | -13.08 |
| Pretax Income | -598.03 | -176.69 | -52.63 | -21.14 |
| Tax Provision | -49.05 | -0.93 | -0.34 | -0.12 |
| Net Income | -548.98 | -175.77 | -52.29 | -21.02 |
| Net Income Common Stockholders | -548.98 | -175.77 | -52.29 | -21.02 |
| Total Expenses | 692.20 | 372.76 | 328.66 | 440.62 |
| Interest Expense | 3.21 | 0 | 0 | 0 |
| Interest Income | 2.54 | 0 | 0 | 0 |
| Research And Development | 86.20 | 58.27 | 45.72 | 72.03 |
| Selling General And Administration | 338.24 | 199.98 | 171.89 | 239.22 |
| Normalized EBITDA | -258.28 | -127.23 | 12.11 | 13.35 |
| Normalized Income | -420.54 | -166.58 | -39 | -19.82 |
| Basic EPS | -53.79 | -7.23 | -1.94 | 0 |
| Diluted EPS | -53.79 | -7.23 | -1.94 | 0 |
| Tax Effect Of Unusual Items | -11.47 | -0.05 | -0.09 | -0.01 |
| Tax Rate For Calcs | 0.08 | 0.01 | 0.01 | 0.01 |
| Total Unusual Items | -139.92 | -9.23 | -13.37 | -1.20 |
| Total Unusual Items Excluding Goodwill | -139.92 | -9.23 | -13.37 | -1.20 |
| Net Income From Continuing Operation Net Minority Interest | -548.98 | -175.77 | -52.29 | -21.02 |
| Reconciled Depreciation | 59.31 | 33.73 | 21.95 | 25.22 |
| Reconciled Cost Of Revenue | 261.44 | 112.56 | 111.05 | 129.37 |
| Net Interest Income | -0.67 | 1.11 | -3.03 | -2.54 |
| Net Income From Continuing And Discontinued Operation | -548.98 | -175.77 | -52.29 | -21.02 |
| Total Operating Income As Reported | -667.65 | -180.60 | -23.21 | -13.08 |
| Diluted Average Shares | 10.24 | 24.31 | 26.89 | 0 |
| Basic Average Shares | 10.24 | 24.31 | 26.89 | 0 |
| Diluted NI Availto Com Stockholders | -548.98 | -175.77 | -52.29 | -21.02 |
| Net Income Including Noncontrolling Interests | -548.98 | -175.77 | -52.29 | -21.02 |
| Net Income Continuous Operations | -548.98 | -175.77 | -52.29 | -21.02 |
| Other Income Expense | -139.86 | -7.61 | -26.38 | -5.52 |
| Other Non Operating Income Expenses | 0.06 | 1.62 | -13.01 | -4.32 |
| Special Income Charges | -210.15 | -10.40 | 0 | 0 |
| Write Off | 210.15 | 10.40 | 0 | 0 |
| Gain On Sale Of Security | 70.23 | 1.17 | -13.37 | -1.20 |
| Net Non Operating Interest Income Expense | -0.67 | 1.11 | -3.03 | -2.54 |
| Total Other Finance Cost | 0.67 | -1.11 | 3.03 | 2.54 |
| Interest Expense Non Operating | 3.21 | 0 | 0 | 0 |
| Interest Income Non Operating | 2.54 | 0 | 0 | 0 |
| Other Operating Expenses | 6.31 | 1.96 | 3.41 | 0 |
| Selling And Marketing Expense | 122.08 | 60.96 | 67.37 | 88.41 |
| General And Administrative Expense | 216.17 | 139.02 | 104.52 | 150.82 |
| Other Gand A | 216.17 | 139.02 | 104.52 | 150.82 |
| Operating Revenue | 227.33 | 195.65 | 302.16 | 416.67 |
