Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 0 | 0 | 180.13 | 958.40 |
| Cost Of Revenue | 0 | 0 | 6.23 | 56.15 |
| Gross Profit | 0 | 0 | 173.90 | 902.25 |
| Operating Expense | 293.57 | 380.50 | 671.77 | 1,202.35 |
| Operating Income | -293.57 | -380.50 | -497.88 | -300.10 |
| EBITDA | -290.92 | -360.39 | -450.12 | -264.47 |
| EBIT | -291.39 | -360.92 | -451.22 | -265.98 |
| Pretax Income | -295.35 | -373.63 | -465.89 | -288.28 |
| Net Income | -295.35 | -373.63 | -465.89 | -288.28 |
| Net Income Common Stockholders | -295.35 | -373.63 | -465.89 | -288.28 |
| Total Expenses | 293.57 | 380.50 | 678.01 | 1,258.50 |
| Interest Expense | 3.96 | 12.71 | 14.67 | 22.31 |
| Interest Income | 2.19 | 19.58 | 46.65 | 37.36 |
| Research And Development | 245.44 | 272.35 | 236.72 | 388.52 |
| Selling General And Administration | 48.13 | 108.15 | 435.06 | 813.83 |
| Normalized EBITDA | -290.92 | -360.39 | -450.12 | -261.69 |
| Normalized Income | -295.35 | -373.63 | -465.89 | -285.50 |
| Basic EPS | -17.23 | -19.99 | -21.90 | -12.85 |
| Diluted EPS | -17.23 | -19.99 | -21.90 | -12.85 |
| Tax Effect Of Unusual Items | 0 | 0 | 0 | 0 |
| Tax Rate For Calcs | 0 | 0 | 0 | 0 |
| Total Unusual Items | 0 | 0 | 0 | -2.78 |
| Total Unusual Items Excluding Goodwill | 0 | 0 | 0 | -2.78 |
| Net Income From Continuing Operation Net Minority Interest | -295.35 | -373.63 | -465.89 | -288.28 |
| Reconciled Depreciation | 0.47 | 0.53 | 1.10 | 1.51 |
| Reconciled Cost Of Revenue | 0 | 0 | 6.23 | 56.15 |
| Net Interest Income | -1.78 | 6.87 | 31.98 | 15.05 |
| Net Income From Continuing And Discontinued Operation | -295.35 | -373.63 | -465.89 | -288.28 |
| Total Operating Income As Reported | -293.57 | -380.50 | -497.88 | -300.10 |
| Diluted Average Shares | 17.14 | 18.69 | 21.27 | 22.43 |
| Basic Average Shares | 17.14 | 18.69 | 21.27 | 22.43 |
| Diluted NI Availto Com Stockholders | -295.35 | -373.63 | -465.89 | -288.28 |
| Net Income Including Noncontrolling Interests | -295.35 | -373.63 | -465.89 | -288.28 |
| Net Income Continuous Operations | -295.35 | -373.63 | -465.89 | -288.28 |
| Other Income Expense | 0 | 0 | 0 | -3.24 |
| Other Non Operating Income Expenses | 0 | 0 | 0 | -0.46 |
| Special Income Charges | 0 | 0 | 0 | -2.78 |
| Other Special Charges | 0 | 0 | 0 | 2.78 |
| Net Non Operating Interest Income Expense | -1.78 | 6.87 | 31.98 | 15.05 |
| Interest Expense Non Operating | 3.96 | 12.71 | 14.67 | 22.31 |
| Interest Income Non Operating | 2.19 | 19.58 | 46.65 | 37.36 |
| General And Administrative Expense | 48.13 | 108.15 | 0 | 0 |
| Other Gand A | 48.13 | 108.15 | 0 | 0 |
| Operating Revenue | 0 | 0 | 180.13 | 958.40 |
