Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 37.94 | 79.46 | 83.30 | 45.92 |
| Operating Revenue | - | 37.94 | 79.46 | 83.30 | 45.92 |
| Cost Of Revenue | - | 26 | 48.39 | 54.96 | 31.67 |
| Gross Profit | - | 11.95 | 31.06 | 28.34 | 14.25 |
| Operating Expense | - | 135.58 | 149.20 | 157.79 | 103.96 |
| Research And Development | - | 50.32 | 68.82 | 76 | 49.83 |
| Selling General And Administration | - | 78.35 | 61.55 | 62.86 | 35.20 |
| Total Expenses | - | 161.58 | 197.59 | 212.75 | 135.63 |
| Operating Income | - | -123.64 | -118.13 | -129.45 | -89.72 |
| Total Operating Income As Reported | - | -123.64 | -118.13 | -130.68 | -107.76 |
| EBITDA | - | -115.80 | -97.15 | -66.80 | -67.33 |
| Normalized EBITDA | - | -289.27 | -67.42 | -107.46 | -40.39 |
| EBIT | - | -123.64 | -118.13 | -88.70 | -89.72 |
| Interest Income | - | 1.39 | 1.31 | - | 0.86 |
| Interest Expense | - | - | - | 0.15 | - |
| Net Interest Income | - | 1.39 | 1.31 | -0.15 | 0.86 |
| Other Non Operating Income Expenses | - | -1.15 | 0.08 | 0.10 | 0.01 |
| Other Income Expense | - | 172.32 | -29.65 | 40.76 | -26.93 |
| Interest Income Non Operating | - | 1.39 | 1.31 | - | 0.86 |
| Interest Expense Non Operating | - | - | - | 0.15 | - |
| Net Non Operating Interest Income Expense | - | 1.39 | 1.31 | -0.15 | 0.86 |
| Pretax Income | - | 50.08 | -146.47 | -88.85 | -115.78 |
| Tax Provision | - | -22.81 | -0.52 | -0.34 | 0.05 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 36.43 | -0.09 | 0.16 | 0 |
| Net Income Continuous Operations | - | 72.89 | -145.95 | -84.60 | -116.95 |
| Net Income From Continuing And Discontinued Operation | - | 73.91 | -145.43 | -84.60 | -116.95 |
| Net Income From Continuing Operation Net Minority Interest | - | 73.91 | -145.43 | -84.60 | -116.95 |
| Net Income | - | 73.91 | -145.43 | -84.60 | -116.95 |
| Net Income Common Stockholders | - | 73.91 | -145.43 | -84.60 | -116.95 |
| Net Income Including Noncontrolling Interests | - | 72.89 | -145.95 | -84.60 | -116.95 |
| Normalized Income | - | -63.13 | -115.79 | -125.09 | -90.02 |
| Diluted NI Availto Com Stockholders | - | 73.91 | -145.43 | -84.60 | -116.95 |
| Basic Average Shares | - | 133.67 | 168.93 | 183.72 | 205.57 |
| Diluted Average Shares | - | 145.74 | 168.93 | 183.72 | 205.57 |
| Reconciled Depreciation | - | 7.84 | 20.98 | 21.89 | 22.39 |
| Reconciled Cost Of Revenue | - | 25.07 | 46.23 | 52 | 28.22 |
| Total Unusual Items | - | 173.47 | -29.73 | 40.65 | -26.94 |
| Total Unusual Items Excluding Goodwill | - | 173.47 | -29.73 | 40.65 | -26.94 |
| Minority Interests | 0 | 1.03 | 0.52 | 0 | - |
| Earnings From Equity Interest Net Of Tax | - | - | 0 | 3.90 | -1.12 |
| Special Income Charges | - | 121.71 | -33.79 | 35.42 | -30.47 |
| Other Special Charges | 38.10 | -121.71 | 33.79 | - | - |
| Restructuring And Mergern Acquisition | - | -121.71 | 33.79 | -35.42 | 30.47 |
| Gain On Sale Of Security | - | 51.76 | 4.05 | 5.23 | 3.54 |
| Depreciation Amortization Depletion Income Statement | - | 6.91 | 18.82 | 18.93 | 18.94 |
| Depreciation And Amortization In Income Statement | - | 6.91 | 18.82 | 18.93 | 18.94 |
| General And Administrative Expense | 51.37 | - | - | - | - |
| Other Gand A | 51.37 | - | - | - | - |
| Total Other Finance Cost | 0.26 | -1.39 | - | - | - |
| Amortization | - | 6.91 | 18.82 | 18.93 | 18.94 |
| Amortization Of Intangibles Income Statement | - | 6.91 | 18.82 | 18.93 | 18.94 |
