Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 0 | 1.03 | 0.14 | 53.42 |
| Cost Of Revenue | 0 | 0.20 | 0.07 | 29.33 |
| Gross Profit | 0 | 0.83 | 0.07 | 24.10 |
| Operating Expense | 392.20 | 472.93 | 596.82 | 743.69 |
| Operating Income | -392.20 | -472.09 | -596.75 | -719.59 |
| EBITDA | -368.21 | -441.60 | -561.18 | -679.43 |
| EBIT | -392.20 | -472.09 | -596.75 | -719.59 |
| Pretax Income | -257.95 | -512.91 | -607.90 | -928.53 |
| Tax Provision | 0.09 | 0.14 | 0.13 | 1.31 |
| Net Income | -258.04 | -513.05 | -608.03 | -929.84 |
| Net Income Common Stockholders | -258.04 | -513.05 | -608.03 | -929.84 |
| Total Expenses | 392.20 | 473.13 | 596.89 | 773.02 |
| Interest Expense | 0.12 | 0 | 0 | 0 |
| Interest Income | 16.79 | 45.56 | 42.82 | 43.16 |
| Research And Development | 296.28 | 367.05 | 477.16 | 581.10 |
| Selling General And Administration | 95.92 | 105.88 | 119.67 | 162.59 |
| Normalized EBITDA | -466.21 | -355.22 | -507.21 | -427.32 |
| Normalized Income | -335.46 | -426.67 | -554.06 | -730.68 |
| Basic EPS | -0.44 | -0.79 | -0.87 | -1.13 |
| Diluted EPS | -0.44 | -0.79 | -0.87 | -1.13 |
| Tax Effect Of Unusual Items | 20.58 | 0 | 0 | -52.94 |
| Tax Rate For Calcs | 0.21 | 0 | 0 | 0.21 |
| Total Unusual Items | 98 | -86.38 | -53.97 | -252.11 |
| Total Unusual Items Excluding Goodwill | 98 | -86.38 | -53.97 | -252.11 |
| Net Income From Continuing Operation Net Minority Interest | -258.04 | -513.05 | -608.03 | -929.84 |
| Reconciled Depreciation | 24 | 30.49 | 35.57 | 40.16 |
| Reconciled Cost Of Revenue | 0 | 0.20 | 0.07 | 29.33 |
| Net Interest Income | 16.79 | 45.56 | 42.82 | 43.16 |
| Net Income From Continuing And Discontinued Operation | -258.04 | -513.05 | -608.03 | -929.84 |
| Total Operating Income As Reported | -392.20 | -472.09 | -596.75 | -719.59 |
| Diluted Average Shares | 585.54 | 647.91 | 699.79 | 826.24 |
| Basic Average Shares | 585.54 | 647.91 | 699.79 | 826.24 |
| Diluted NI Availto Com Stockholders | -258.04 | -513.05 | -608.03 | -929.84 |
| Net Income Including Noncontrolling Interests | -258.04 | -513.05 | -608.03 | -929.84 |
| Net Income Continuous Operations | -258.04 | -513.05 | -608.03 | -929.84 |
| Other Income Expense | 117.47 | -86.38 | -53.97 | -252.11 |
| Special Income Charges | 0 | 0 | 0 | -40.26 |
| Gain On Sale Of Business | 0 | 0 | 0 | 0 |
| Other Special Charges | 0 | 0 | 0 | 40.26 |
| Restructuring And Mergern Acquisition | 0 | 0 | 0 | 0 |
| Earnings From Equity Interest | 19.46 | 0 | 0 | 0 |
| Gain On Sale Of Security | 98 | -86.38 | -53.97 | -211.85 |
| Net Non Operating Interest Income Expense | 16.79 | 45.56 | 42.82 | 43.16 |
| Interest Expense Non Operating | 0.12 | 0 | 0 | 0 |
| Interest Income Non Operating | 16.79 | 45.56 | 42.82 | 43.16 |
| Operating Revenue | 0 | 1.03 | 0.14 | 53.42 |
