Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 8.44 | 3.90 | 2.90 | 3.24 |
| Operating Revenue | - | 8.44 | 3.90 | 2.90 | 3.24 |
| Cost Of Revenue | - | 3.14 | 2.99 | 1.02 | 1.13 |
| Gross Profit | - | 5.30 | 0.92 | 1.88 | 2.12 |
| Operating Expense | - | 137.47 | 181.32 | 178.83 | 113.13 |
| Research And Development | - | 5.04 | 6.12 | 2.85 | 0.28 |
| Selling General And Administration | - | 27.14 | 48.48 | 45.04 | 39.27 |
| Total Expenses | - | 140.60 | 184.30 | 179.85 | 114.26 |
| Operating Income | - | -132.16 | -180.40 | -176.95 | -111.02 |
| Total Operating Income As Reported | - | -132.16 | -180.40 | -176.95 | -113.57 |
| EBITDA | - | -154.42 | -211.06 | -134.95 | -117.94 |
| Normalized EBITDA | - | -151.64 | -212.33 | -184.97 | -114.84 |
| EBIT | - | -158.63 | -213.70 | -137.65 | -120.89 |
| Interest Expense | - | 0.97 | 2.96 | 2.58 | 4.14 |
| Net Interest Income | - | -0.97 | -2.96 | -2.58 | -4.14 |
| Other Non Operating Income Expenses | - | -19.98 | 1.38 | -2.05 | -1.22 |
| Other Income Expense | - | -26.47 | -33.30 | 39.30 | -9.88 |
| Interest Expense Non Operating | - | 0.97 | 2.96 | 2.58 | 4.14 |
| Net Non Operating Interest Income Expense | - | -0.97 | -2.96 | -2.58 | -4.14 |
| Pretax Income | - | -159.60 | -216.66 | -140.24 | -125.04 |
| Tax Provision | - | 0.62 | -0.58 | 0.03 | 0.01 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -0.58 | 0 | 10.50 | 0 |
| Net Income Continuous Operations | - | -160.22 | -216.08 | -140.27 | -125.05 |
| Net Income From Continuing And Discontinued Operation | - | -149.81 | -199.38 | -128.62 | -105.87 |
| Net Income From Continuing Operation Net Minority Interest | - | -149.81 | -199.38 | -128.62 | -105.87 |
| Net Income | - | -149.81 | -199.38 | -128.62 | -105.87 |
| Net Income Common Stockholders | - | -149.81 | -199.38 | -128.62 | -105.87 |
| Net Income Including Noncontrolling Interests | - | -160.22 | -216.08 | -140.27 | -125.05 |
| Normalized Income | - | -147.62 | -200.65 | -168.14 | -102.77 |
| Diluted NI Availto Com Stockholders | - | -149.81 | -199.38 | -128.62 | -105.87 |
| Basic Average Shares | - | 78.53 | 102.49 | 120.38 | 133.58 |
| Diluted Average Shares | - | 78.53 | 102.49 | 120.38 | 133.58 |
| Reconciled Depreciation | - | 4.21 | 2.64 | 2.70 | 2.95 |
| Reconciled Cost Of Revenue | - | 3.14 | 2.99 | 1.02 | 1.13 |
| Total Unusual Items | - | -2.78 | 1.27 | 50.02 | -3.11 |
| Total Unusual Items Excluding Goodwill | - | -2.78 | 1.27 | 50.02 | -3.11 |
| Minority Interests | - | 10.41 | 16.70 | 11.65 | 19.17 |
| Special Income Charges | - | 0 | 0 | 50.68 | -2.56 |
| Gain On Sale Of Business | - | 0 | 0 | 50.68 | 0 |
| Other Special Charges | 4.57 | - | - | - | - |
| Impairment Of Capital Assets | - | - | 0 | 0 | 2.56 |
| Gain On Sale Of Security | - | -2.78 | 1.27 | -0.66 | -0.55 |
| General And Administrative Expense | - | 26.97 | 48.20 | 44.74 | 39.24 |
| Other Gand A | - | 26.97 | 48.20 | 44.74 | 39.24 |
| Other Operating Expenses | - | 105.29 | 126.72 | 130.94 | 63.29 |
| Provision For Doubtful Accounts | - | - | 0 | 0 | 10.30 |
| Selling And Marketing Expense | - | 0.17 | 0.28 | 0.30 | 0.03 |
| Earnings From Equity Interest | - | -3.71 | -35.95 | -8.67 | -5.55 |
