Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 3.93 | 3.86 | 5.67 | 4.57 |
| Operating Revenue | - | 3.93 | 3.86 | 5.67 | 4.57 |
| Cost Of Revenue | - | 11.81 | 12.74 | 10.78 | 8.54 |
| Gross Profit | - | -7.88 | -8.88 | -5.11 | -3.97 |
| Operating Expense | - | 57.66 | 54.65 | 54.99 | 66.26 |
| Research And Development | - | 17.06 | 19.50 | 16.24 | 18.95 |
| Selling General And Administration | - | 36.93 | 30.32 | 33.51 | 39.56 |
| Total Expenses | - | 69.46 | 67.39 | 65.77 | 74.81 |
| Operating Income | - | -65.54 | -63.53 | -60.10 | -70.23 |
| Total Operating Income As Reported | - | -65.54 | -63.53 | -60.10 | -70.23 |
| EBITDA | - | -61.86 | -58.71 | -54.86 | -62.48 |
| Normalized EBITDA | - | -86.54 | -54.61 | -21.68 | 34.84 |
| EBIT | - | -65.54 | -63.53 | -60.10 | -70.23 |
| Interest Expense | 17.84 | - | - | - | - |
| Net Interest Income | - | 0.90 | -3.66 | -9.40 | -12.44 |
| Other Non Operating Income Expenses | - | -0.18 | -0.22 | 0.97 | -9.06 |
| Other Income Expense | - | 24.49 | -4.32 | -32.21 | -106.38 |
| Interest Expense Non Operating | 17.84 | - | - | - | - |
| Net Non Operating Interest Income Expense | - | 0.90 | -3.66 | -9.40 | -12.44 |
| Pretax Income | - | -40.14 | -71.51 | -101.71 | -189.06 |
| Tax Provision | - | -0.03 | 0.22 | 0.17 | 0.20 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0.02 | -0.86 | -6.97 | -20.44 |
| Net Income Continuous Operations | - | -40.12 | -71.74 | -101.88 | -189.25 |
| Net Income From Continuing And Discontinued Operation | - | -40.12 | -71.74 | -101.88 | -189.25 |
| Net Income From Continuing Operation Net Minority Interest | - | -40.12 | -71.74 | -101.88 | -189.25 |
| Net Income | - | -40.12 | -71.74 | -101.88 | -189.25 |
| Net Income Common Stockholders | - | -40.12 | -71.74 | -101.88 | -189.25 |
| Net Income Including Noncontrolling Interests | - | -40.12 | -71.74 | -101.88 | -189.25 |
| Normalized Income | - | -64.77 | -68.50 | -75.67 | -112.37 |
| Diluted NI Availto Com Stockholders | - | -40.12 | -71.74 | -101.88 | -189.25 |
| Basic Average Shares | - | 101.03 | 107.97 | 121.50 | 132.87 |
| Diluted Average Shares | - | 101.03 | 107.97 | 121.50 | 132.87 |
| Reconciled Depreciation | - | 3.67 | 4.82 | 5.24 | 7.75 |
| Reconciled Cost Of Revenue | - | 11.81 | 12.74 | 10.78 | 8.54 |
| Total Unusual Items | - | 24.68 | -4.10 | -33.18 | -97.32 |
| Total Unusual Items Excluding Goodwill | - | 24.68 | -4.10 | -33.18 | -97.32 |
| Special Income Charges | - | - | - | 0 | -14.43 |
| Other Special Charges | - | - | - | - | 14.43 |
| Gain On Sale Of Security | - | 24.68 | -4.10 | -33.18 | -82.88 |
| Depreciation Amortization Depletion Income Statement | - | 3.67 | 4.82 | 5.24 | 7.75 |
| Depreciation And Amortization In Income Statement | - | 3.67 | 4.82 | 5.24 | 7.75 |
| Total Other Finance Cost | - | -0.90 | 3.66 | 9.40 | 12.44 |
| Otherunder Preferred Stock Dividend | 13.83 | 0 | - | - | - |
