Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 0 | 0 | 0 | 8.36 |
| Cost Of Revenue | 23.72 | 52.03 | 85.76 | 109.31 |
| Gross Profit | -23.72 | -52.03 | -85.76 | -100.96 |
| Operating Expense | 57.59 | 61.87 | 59.62 | 65.41 |
| Operating Income | -81.32 | -113.90 | -145.38 | -166.37 |
| EBITDA | -77.22 | -50.84 | -197.66 | -83.48 |
| EBIT | -82.43 | -69.70 | -232.37 | -117.15 |
| Pretax Income | -84.75 | -101.06 | -289.21 | -181.59 |
| Tax Provision | 0 | 0.65 | -0.08 | 0.97 |
| Net Income | -84.75 | -101.72 | -289.14 | -182.56 |
| Net Income Common Stockholders | -84.75 | -101.72 | -289.14 | -182.56 |
| Total Expenses | 81.32 | 113.90 | 145.38 | 174.72 |
| Interest Expense | 2.31 | 31.37 | 56.85 | 64.45 |
| Interest Income | 4.95 | 10.86 | 5.19 | 5.86 |
| Research And Development | 4.35 | 6.62 | 6.48 | 5.92 |
| Selling General And Administration | 53.24 | 55.26 | 53.14 | 59.48 |
| Normalized EBITDA | -71.38 | -84.66 | -104.83 | -125.76 |
| Normalized Income | -78.90 | -128.44 | -196.31 | -215.96 |
| Basic EPS | -0.54 | -0.62 | -1.75 | 0 |
| Diluted EPS | -0.55 | -0.63 | -1.75 | 0 |
| Tax Effect Of Unusual Items | 0 | 7.10 | 0 | 8.88 |
| Tax Rate For Calcs | 0 | 0.21 | 0 | 0.21 |
| Total Unusual Items | -5.84 | 33.82 | -92.82 | 42.28 |
| Total Unusual Items Excluding Goodwill | -5.84 | 33.82 | -92.82 | 42.28 |
| Net Income From Continuing Operation Net Minority Interest | -84.75 | -101.72 | -289.14 | -182.56 |
| Reconciled Depreciation | 5.21 | 18.86 | 34.71 | 33.67 |
| Reconciled Cost Of Revenue | 23.72 | 52.03 | 85.76 | 109.31 |
| Net Interest Income | 2.64 | -20.50 | -51.66 | -58.59 |
| Net Income From Continuing And Discontinued Operation | -84.75 | -101.72 | -289.14 | -182.56 |
| Diluted Average Shares | 156.15 | 164.01 | 165.38 | 0 |
| Basic Average Shares | 155.96 | 163.87 | 165.38 | 0 |
| Diluted NI Availto Com Stockholders | -84.75 | -101.72 | -289.14 | -182.56 |
| Net Income Including Noncontrolling Interests | -84.75 | -101.72 | -289.14 | -182.56 |
| Net Income Continuous Operations | -84.75 | -101.72 | -289.14 | -182.56 |
| Other Income Expense | -6.07 | 33.34 | -92.18 | 43.36 |
| Other Non Operating Income Expenses | -0.23 | -0.48 | 0.65 | 1.08 |
| Special Income Charges | 0 | 0 | -21.21 | -19.46 |
| Other Special Charges | 0 | 0 | 21.21 | 4.39 |
| Impairment Of Capital Assets | 0 | 0 | 0 | 15.07 |
| Gain On Sale Of Security | -5.84 | 33.82 | -71.61 | 61.74 |
| Net Non Operating Interest Income Expense | 2.64 | -20.50 | -51.66 | -58.59 |
| Interest Expense Non Operating | 2.31 | 31.37 | 56.85 | 64.45 |
| Interest Income Non Operating | 4.95 | 10.86 | 5.19 | 5.86 |
| Operating Revenue | 0 | 0 | 0 | 8.36 |
