Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 6.01 | 10.07 | 12.87 | 17.71 |
| Cost Of Revenue | 3.28 | 5.06 | 5.02 | 4.88 |
| Gross Profit | 2.73 | 5.02 | 7.85 | 12.83 |
| Operating Expense | 93.59 | 74.42 | 57.61 | 43.85 |
| Operating Income | -90.87 | -69.40 | -49.76 | -31.02 |
| EBITDA | -16.15 | -34.63 | -100.69 | 3.64 |
| EBIT | -30.47 | -51.88 | -113.34 | -4.10 |
| Pretax Income | -32.07 | -51.94 | -113.41 | -4.11 |
| Tax Provision | 4.57 | 9.08 | 2.86 | 0.67 |
| Net Income | -36.64 | -61.02 | -116.27 | -4.78 |
| Net Income Common Stockholders | -36.64 | -61.02 | -116.27 | -4.78 |
| Total Expenses | 96.88 | 79.48 | 62.63 | 48.73 |
| Interest Expense | 1.60 | 0.05 | 0.07 | 0.01 |
| Interest Income | 1.16 | 1.90 | 1.04 | 1.59 |
| Research And Development | 13.05 | 10.66 | 14.40 | 0 |
| Selling General And Administration | 55.95 | 33.84 | 42.10 | 33.71 |
| Normalized EBITDA | -74.36 | -41.10 | -40.62 | -22.23 |
| Normalized Income | -82.63 | -66.13 | -68.82 | -25.22 |
| Basic EPS | -0.44 | -0.68 | -1.28 | 0 |
| Diluted EPS | -0.66 | -0.68 | -1.28 | 0 |
| Tax Effect Of Unusual Items | 12.22 | 1.36 | -12.61 | 5.43 |
| Tax Rate For Calcs | 0.21 | 0.21 | 0.21 | 0.21 |
| Total Unusual Items | 58.21 | 6.47 | -60.07 | 25.87 |
| Total Unusual Items Excluding Goodwill | 58.21 | 6.47 | -60.07 | 25.87 |
| Net Income From Continuing Operation Net Minority Interest | -36.64 | -61.02 | -116.27 | -4.78 |
| Reconciled Depreciation | 14.33 | 17.26 | 12.65 | 7.74 |
| Reconciled Cost Of Revenue | 3.28 | 5.06 | 5.02 | 4.88 |
| Net Interest Income | -0.56 | 1.72 | -1.47 | 1.58 |
| Net Income From Continuing And Discontinued Operation | -36.64 | -61.02 | -116.27 | -4.78 |
| Total Operating Income As Reported | -90.87 | -69.40 | -52.21 | -31.02 |
| Diluted Average Shares | 83.80 | 89.54 | 91.16 | 0 |
| Basic Average Shares | 83.19 | 89.54 | 91.16 | 0 |
| Diluted NI Availto Com Stockholders | -36.64 | -61.02 | -116.27 | -4.78 |
| Net Income Including Noncontrolling Interests | -36.64 | -61.02 | -116.27 | -4.78 |
| Net Income Continuous Operations | -36.64 | -61.02 | -116.27 | -4.78 |
| Other Income Expense | 59.35 | 15.74 | -62.18 | 25.33 |
| Other Non Operating Income Expenses | 1.14 | 9.27 | -2.11 | -0.54 |
| Special Income Charges | 0 | 0 | 0 | 0 |
| Other Special Charges | 0 | 0 | 0 | 0 |
| Gain On Sale Of Security | 58.21 | 6.47 | -60.07 | 25.87 |
| Net Non Operating Interest Income Expense | -0.56 | 1.72 | -1.47 | 1.58 |
| Total Other Finance Cost | 0.12 | 0.13 | 2.44 | 0 |
| Interest Expense Non Operating | 1.60 | 0.05 | 0.07 | 0.01 |
| Interest Income Non Operating | 1.16 | 1.90 | 1.04 | 1.59 |
| Other Operating Expenses | 8.53 | 22.20 | 2.83 | 2.44 |
| Provision For Doubtful Accounts | 1.74 | 1.13 | 0.02 | -0.04 |
| Depreciation Amortization Depletion Income Statement | 14.33 | 17.26 | 12.65 | 7.74 |
| Depreciation And Amortization In Income Statement | 14.33 | 17.26 | 12.65 | 7.74 |
| Depreciation Income Statement | 14.33 | 17.26 | 12.65 | 7.74 |
| General And Administrative Expense | 55.95 | 33.84 | 42.10 | 33.71 |
| Other Gand A | 23.59 | 15.53 | 16.57 | 12.29 |
| Insurance And Claims | 4.61 | 2.67 | 1.92 | 1.11 |
| Salaries And Wages | 27.75 | 15.64 | 23.60 | 20.30 |
| Operating Revenue | 6.01 | 10.07 | 12.87 | 17.71 |
