Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 0.38 | 2.43 | 4.35 | 4.71 |
| Cost Of Revenue | 3.61 | 5.98 | 7.10 | 6.67 |
| Gross Profit | -3.24 | -3.55 | -2.75 | -1.96 |
| Operating Expense | 53.01 | 44.93 | 43.30 | 47.68 |
| Operating Income | -56.25 | -48.48 | -46.05 | -49.64 |
| EBITDA | -54.23 | -49.75 | -44.34 | -57.12 |
| EBIT | -56.16 | -52.25 | -45.50 | -57.99 |
| Pretax Income | -56.17 | -52.67 | -45.53 | -58.01 |
| Tax Provision | 0 | 0 | 0 | 0 |
| Net Income | -56.17 | -52.67 | -45.53 | -58.01 |
| Net Income Common Stockholders | -56.17 | -52.67 | -53.02 | -70.57 |
| Total Expenses | 56.63 | 50.91 | 50.40 | 54.35 |
| Interest Expense | 0.01 | 0.42 | 0.03 | 0.02 |
| Interest Income | 0.09 | 0.42 | 0.32 | 0.39 |
| Research And Development | 11.26 | 7.25 | 5.99 | 5.68 |
| Selling General And Administration | 40.11 | 35.66 | 36.62 | 41.58 |
| Normalized EBITDA | -54.23 | -49.73 | -39.17 | -57.12 |
| Normalized Income | -56.17 | -52.64 | -40.36 | -58.01 |
| Basic EPS | -1.55 | -1.26 | -1.05 | -0.43 |
| Diluted EPS | -1.55 | -1.26 | -1.05 | -0.43 |
| Tax Effect Of Unusual Items | 0 | 0 | 0 | 0 |
| Tax Rate For Calcs | 0 | 0 | 0 | 0 |
| Total Unusual Items | 0 | -0.03 | -5.17 | 0 |
| Total Unusual Items Excluding Goodwill | 0 | -0.03 | -5.17 | 0 |
| Net Income From Continuing Operation Net Minority Interest | -56.17 | -52.67 | -45.53 | -58.01 |
| Reconciled Depreciation | 1.94 | 2.50 | 1.17 | 0.87 |
| Reconciled Cost Of Revenue | 3.33 | 5.50 | 6.62 | 6.22 |
| Net Interest Income | 0.08 | 0.01 | 0.30 | 0.36 |
| Net Income From Continuing And Discontinued Operation | -56.17 | -52.67 | -45.53 | -58.01 |
| Total Operating Income As Reported | -56.25 | -48.48 | -46.05 | -49.64 |
| Diluted Average Shares | 36.17 | 41.76 | 50.50 | 164.11 |
| Basic Average Shares | 36.17 | 41.76 | 50.50 | 164.11 |
| Diluted NI Availto Com Stockholders | -56.17 | -52.67 | -53.02 | -70.57 |
| Preferred Stock Dividends | 0 | 0 | 7.50 | 12.56 |
| Net Income Including Noncontrolling Interests | -56.17 | -52.67 | -45.53 | -58.01 |
| Net Income Continuous Operations | -56.17 | -52.67 | -45.53 | -58.01 |
| Other Income Expense | 0 | -4.19 | 0.23 | -8.73 |
| Other Non Operating Income Expenses | 0 | -4.17 | 5.39 | -8.73 |
| Special Income Charges | 0 | -0.03 | -5.17 | 0 |
| Other Special Charges | 0 | 0.03 | 5.17 | 0 |
| Net Non Operating Interest Income Expense | 0.08 | 0.01 | 0.30 | 0.36 |
| Interest Expense Non Operating | 0.01 | 0.42 | 0.03 | 0.02 |
| Interest Income Non Operating | 0.09 | 0.42 | 0.32 | 0.39 |
| Depreciation Amortization Depletion Income Statement | 1.65 | 2.02 | 0.69 | 0.42 |
| Depreciation And Amortization In Income Statement | 1.65 | 2.02 | 0.69 | 0.42 |
| Amortization | 1.65 | 2.02 | 0.69 | 0.42 |
| Amortization Of Intangibles Income Statement | 1.65 | 2.02 | 0.69 | 0.42 |
| Selling And Marketing Expense | 16.13 | 16.40 | 16.46 | 17.71 |
| General And Administrative Expense | 23.97 | 19.25 | 20.16 | 23.87 |
| Other Gand A | 23.97 | 19.25 | 20.16 | 23.87 |
| Operating Revenue | 0.38 | 2.43 | 4.35 | 4.71 |
