Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 0.94 | 1.12 | 1.22 | 2.06 |
| Cost Of Revenue | 0 | 0 | 4.53 | 18.83 |
| Gross Profit | 0 | 1.12 | -3.31 | -16.77 |
| Operating Expense | 25.61 | 24.80 | 72.48 | 101.37 |
| Operating Income | -24.67 | -23.68 | -75.79 | -118.14 |
| EBITDA | -31.89 | -29.75 | -91.82 | -456.65 |
| EBIT | -31.89 | -29.76 | -97.42 | -479.15 |
| Pretax Income | -32.78 | -30.98 | -99.86 | -488.83 |
| Tax Provision | 0 | 0 | -3.28 | -13.48 |
| Net Income | -32.76 | -30.84 | -76.47 | -293.32 |
| Net Income Common Stockholders | -32.76 | -30.84 | -76.47 | -293.32 |
| Total Expenses | 25.61 | 24.80 | 77.01 | 120.20 |
| Interest Expense | 0.89 | 1.22 | 2.43 | 9.68 |
| Research And Development | 15.44 | 4 | 11.32 | 25.02 |
| Selling General And Administration | 10.17 | 20.79 | 61.16 | 76.34 |
| Normalized EBITDA | -24.87 | -23.54 | -92.86 | -92.13 |
| Normalized Income | -25.73 | -24.63 | -77.48 | 61.15 |
| Basic EPS | -0.77 | -0.72 | -1.80 | 0 |
| Diluted EPS | -0.77 | -0.72 | -1.80 | 0 |
| Tax Effect Of Unusual Items | 0 | 0 | 0.03 | -10.05 |
| Tax Rate For Calcs | 0 | 0 | 0.03 | 0.03 |
| Total Unusual Items | -7.02 | -6.22 | 1.04 | -364.52 |
| Total Unusual Items Excluding Goodwill | -7.02 | -6.22 | 1.04 | -364.52 |
| Net Income From Continuing Operation Net Minority Interest | -32.76 | -30.84 | -76.47 | -293.32 |
| Reconciled Depreciation | 0 | 0.01 | 5.60 | 22.51 |
| Reconciled Cost Of Revenue | 0 | 0 | 4.53 | 18.83 |
| Net Interest Income | -0.89 | -1.22 | -2.43 | -9.68 |
| Net Income From Continuing And Discontinued Operation | -32.76 | -30.84 | -76.47 | -293.32 |
| Total Operating Income As Reported | -24.67 | -23.68 | -75.79 | -464.70 |
| Diluted Average Shares | 42.70 | 42.70 | 44.60 | 0 |
| Basic Average Shares | 42.70 | 42.70 | 44.60 | 0 |
| Diluted NI Availto Com Stockholders | -32.76 | -30.84 | -76.47 | -293.32 |
| Minority Interests | 0.03 | 0.14 | 20.10 | 182.03 |
| Net Income Including Noncontrolling Interests | -32.78 | -30.98 | -96.57 | -475.35 |
| Net Income Continuous Operations | -32.78 | -30.98 | -96.57 | -475.35 |
| Other Income Expense | -7.23 | -6.08 | -21.64 | -361.01 |
| Other Non Operating Income Expenses | -0.14 | 0.77 | -22.66 | 16.10 |
| Special Income Charges | 0 | 0 | -10.04 | -366.16 |
| Other Special Charges | 0 | 0 | 0 | 19.60 |
| Write Off | 0 | 0 | 10.04 | 0 |
| Impairment Of Capital Assets | 0 | 0 | 0 | 346.56 |
| Earnings From Equity Interest | -0.06 | -0.63 | -0.01 | -12.59 |
| Gain On Sale Of Security | -7.02 | -6.22 | 0 | 1.64 |
| Net Non Operating Interest Income Expense | -0.89 | -1.22 | -2.43 | -9.68 |
| Interest Expense Non Operating | 0.89 | 1.22 | 2.43 | 9.68 |
| Selling And Marketing Expense | 1.16 | 3.21 | 6.19 | 9.63 |
| General And Administrative Expense | 9.01 | 17.59 | 54.98 | 66.71 |
| Other Gand A | 9.01 | 17.59 | 54.98 | 66.71 |
| Operating Revenue | 0.94 | 1.12 | 1.22 | 2.06 |
