Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 212.76 | 218.31 | 247.28 | 257.65 |
| Operating Revenue | - | 212.76 | 218.31 | 247.28 | 257.65 |
| Cost Of Revenue | - | 38.98 | 41.61 | 41.85 | 40.99 |
| Gross Profit | - | 173.78 | 176.70 | 205.43 | 216.66 |
| Operating Expense | - | 317.99 | 348.98 | 327.06 | 288.60 |
| Research And Development | - | 127.07 | 150 | 127.94 | 135.21 |
| Selling General And Administration | - | 190.92 | 198.98 | 199.13 | 153.40 |
| Total Expenses | - | 356.97 | 390.59 | 368.92 | 329.59 |
| Operating Income | - | -144.20 | -172.28 | -121.64 | -71.94 |
| Total Operating Income As Reported | - | -144.20 | -172.28 | -121.64 | -71.94 |
| EBITDA | - | -138.55 | -166.52 | -117.74 | -70.01 |
| Normalized EBITDA | - | -138.55 | -166.52 | -117.74 | -70.01 |
| EBIT | - | -144.20 | -172.28 | -121.64 | -71.94 |
| Interest Income | - | 9.30 | 25.78 | 24.38 | 18.76 |
| Net Interest Income | - | 9.30 | 25.78 | 24.38 | 18.76 |
| Other Non Operating Income Expenses | - | -1.34 | -0.50 | -0.10 | 0.60 |
| Other Income Expense | - | -1.34 | -0.50 | -0.10 | 0.60 |
| Interest Income Non Operating | - | 9.30 | 25.78 | 24.38 | 18.76 |
| Net Non Operating Interest Income Expense | - | 9.30 | 25.78 | 24.38 | 18.76 |
| Pretax Income | - | -136.24 | -147.01 | -97.36 | -52.58 |
| Tax Provision | - | 1.67 | 0.76 | 0.71 | 1.62 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0 | 0 | 0 |
| Net Income Continuous Operations | - | -137.92 | -147.76 | -98.06 | -54.20 |
| Net Income From Continuing And Discontinued Operation | - | -137.92 | -147.76 | -98.06 | -54.20 |
| Net Income From Continuing Operation Net Minority Interest | - | -137.92 | -147.76 | -98.06 | -54.20 |
| Net Income | - | -137.92 | -147.76 | -98.06 | -54.20 |
| Net Income Common Stockholders | - | -137.92 | -147.76 | -98.06 | -54.20 |
| Net Income Including Noncontrolling Interests | - | -137.92 | -147.76 | -98.06 | -54.20 |
| Normalized Income | - | -137.92 | -147.76 | -98.06 | -54.20 |
| Diluted NI Availto Com Stockholders | - | -137.92 | -147.76 | -98.06 | -54.20 |
| Basic Average Shares | - | 378.73 | 379.25 | 385.11 | 386.33 |
| Diluted Average Shares | - | 378.73 | 379.25 | 385.11 | 386.33 |
| Reconciled Depreciation | - | 5.66 | 5.77 | 3.90 | 1.94 |
| Reconciled Cost Of Revenue | - | 38.98 | 41.61 | 41.85 | 40.99 |
| General And Administrative Expense | - | 67.73 | 76.06 | 169.50 | 130.30 |
| Other Gand A | - | 67.73 | 76.06 | 92.15 | 62.37 |
| Salaries And Wages | - | 77.72 | 93.06 | 77.35 | 67.93 |
| Selling And Marketing Expense | - | 123.18 | 122.92 | 29.63 | 23.10 |
