Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 0 | 0 | 0 | 0 |
| Cost Of Revenue | 0.01 | 0.01 | 0.02 | 0.02 |
| Gross Profit | -0.01 | -0.01 | -0.02 | -0.02 |
| Operating Expense | 19.62 | 21.73 | 25.25 | 25.34 |
| Operating Income | -19.63 | -21.75 | -25.27 | -25.36 |
| EBITDA | -45.41 | -33.70 | -30.12 | -79.89 |
| EBIT | -45.41 | -33.70 | -30.12 | -79.89 |
| Pretax Income | -53.38 | -46.76 | -44.90 | -94.66 |
| Tax Provision | -0.03 | 0.04 | 0.72 | 0 |
| Net Income | -53.34 | -46.80 | -45.62 | -94.66 |
| Net Income Common Stockholders | -53.34 | -46.80 | -45.62 | -94.66 |
| Total Expenses | 19.63 | 21.75 | 25.27 | 25.36 |
| Interest Expense | 7.96 | 13.06 | 14.77 | 14.77 |
| Interest Income | 1.59 | 5.79 | 5.38 | 5.11 |
| Selling General And Administration | 20.10 | 21.77 | 24.91 | 25.36 |
| Normalized EBITDA | -46.20 | -34.48 | -32.82 | -42.16 |
| Normalized Income | -54.13 | -47.42 | -47.75 | -56.93 |
| Basic EPS | -0.16 | -0.14 | -0.14 | -0.25 |
| Diluted EPS | -0.16 | -0.14 | -0.14 | -0.25 |
| Tax Effect Of Unusual Items | 0 | 0.16 | 0.57 | 0 |
| Tax Rate For Calcs | 0 | 0.21 | 0.21 | 0 |
| Total Unusual Items | 0.78 | 0.78 | 2.69 | -37.73 |
| Total Unusual Items Excluding Goodwill | 0.78 | 0.78 | 2.69 | -37.73 |
| Net Income From Continuing Operation Net Minority Interest | -53.34 | -46.80 | -45.62 | -94.66 |
| Reconciled Depreciation | 0 | 0 | 0 | 0 |
| Reconciled Cost Of Revenue | 0.01 | 0.01 | 0.02 | 0.02 |
| Net Interest Income | -6.37 | -7.27 | -9.40 | -9.66 |
| Net Income From Continuing And Discontinued Operation | -53.34 | -46.80 | -45.62 | -94.66 |
| Total Operating Income As Reported | -48.27 | -40.31 | -37.86 | -47.29 |
| Diluted Average Shares | 333.24 | 334.06 | 334.46 | 374.70 |
| Basic Average Shares | 333.24 | 334.06 | 334.46 | 374.70 |
| Diluted NI Availto Com Stockholders | -53.34 | -46.80 | -45.62 | -94.66 |
| Net Income Including Noncontrolling Interests | -53.34 | -46.80 | -45.62 | -94.66 |
| Net Income Continuous Operations | -53.34 | -46.80 | -45.62 | -94.66 |
| Other Income Expense | -27.38 | -17.75 | -10.23 | -59.64 |
| Other Non Operating Income Expenses | 0 | 0 | 0 | 0 |
| Special Income Charges | 0 | 0.56 | 0.74 | 0 |
| Gain On Sale Of Ppe | 0 | 0.56 | 0.74 | 0 |
| Restructuring And Mergern Acquisition | 0.37 | 0.54 | 0 | 0 |
| Earnings From Equity Interest | -28.16 | -18.53 | -12.92 | -21.91 |
| Gain On Sale Of Security | 0.78 | 0.23 | 1.95 | -37.73 |
| Net Non Operating Interest Income Expense | -6.37 | -7.27 | -9.40 | -9.66 |
| Interest Expense Non Operating | 7.96 | 13.06 | 14.77 | 14.77 |
| Interest Income Non Operating | 1.59 | 5.79 | 5.38 | 5.11 |
| Other Operating Expenses | -0.48 | -0.04 | 0.34 | 0 |
| Other Taxes | 0 | 0 | 0 | -0.02 |
| General And Administrative Expense | 20.10 | 21.77 | 24.91 | 25.36 |
| Other Gand A | 5.18 | 6.03 | 9.72 | 10.69 |
| Salaries And Wages | 14.92 | 15.74 | 15.20 | 14.66 |
| Operating Revenue | 0 | 0 | 0 | 0 |
