Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 537.88 | 630.04 | 738.68 | 884.57 |
| Cost Of Revenue | 129.88 | 154.22 | 172.06 | 190.43 |
| Gross Profit | 407.99 | 475.82 | 566.62 | 694.14 |
| Operating Expense | 496.75 | 570.34 | 643.16 | 736.58 |
| Operating Income | -88.76 | -94.53 | -76.53 | -42.44 |
| EBITDA | -72.75 | -59.32 | -25.57 | 1.35 |
| EBIT | -82.96 | -70.46 | -36.58 | -9.64 |
| Pretax Income | -89 | -124.10 | -49.44 | -22.41 |
| Tax Provision | 1.95 | 3.43 | 5.60 | 3.75 |
| Net Income | -90.95 | -127.53 | -55.04 | -26.17 |
| Net Income Common Stockholders | -90.95 | -127.53 | -55.04 | -26.17 |
| Total Expenses | 626.64 | 724.57 | 815.21 | 927.01 |
| Interest Expense | 6.04 | 53.64 | 12.87 | 12.78 |
| Interest Income | 4.88 | 25.88 | 39.40 | 34.15 |
| Research And Development | 151.72 | 172.79 | 192.94 | 214.84 |
| Selling General And Administration | 345.04 | 397.55 | 450.22 | 521.74 |
| Normalized EBITDA | -72.75 | -59.32 | -25.57 | 1.35 |
| Normalized Income | -90.95 | -127.53 | -55.04 | -26.17 |
| Basic EPS | -1.72 | -2.36 | -0.99 | 0 |
| Diluted EPS | -1.72 | -2.36 | -0.99 | 0 |
| Tax Effect Of Unusual Items | 0 | 0 | 0 | 0 |
| Tax Rate For Calcs | 0.21 | 0.21 | 0.21 | 0.21 |
| Net Income From Continuing Operation Net Minority Interest | -90.95 | -127.53 | -55.04 | -26.17 |
| Reconciled Depreciation | 10.21 | 11.14 | 11 | 10.99 |
| Reconciled Cost Of Revenue | 129.88 | 154.22 | 172.06 | 190.43 |
| Net Interest Income | -1.16 | -27.76 | 26.53 | 21.38 |
| Net Income From Continuing And Discontinued Operation | -90.95 | -127.53 | -55.04 | -26.17 |
| Total Operating Income As Reported | -88.76 | -94.53 | -76.53 | -42.44 |
| Diluted Average Shares | 52.95 | 54.10 | 55.36 | 0 |
| Basic Average Shares | 52.95 | 54.10 | 55.36 | 0 |
| Diluted NI Availto Com Stockholders | -90.95 | -127.53 | -55.04 | -26.17 |
| Net Income Including Noncontrolling Interests | -90.95 | -127.53 | -55.04 | -26.17 |
| Net Income Continuous Operations | -90.95 | -127.53 | -55.04 | -26.17 |
| Other Income Expense | 0.93 | -1.81 | 0.56 | -1.35 |
| Other Non Operating Income Expenses | 0.93 | -1.81 | 0.56 | -1.35 |
| Net Non Operating Interest Income Expense | -1.16 | -27.76 | 26.53 | 21.38 |
| Interest Expense Non Operating | 6.04 | 53.64 | 12.87 | 12.78 |
| Interest Income Non Operating | 4.88 | 25.88 | 39.40 | 34.15 |
| Selling And Marketing Expense | 245.26 | 287.04 | 347.24 | 408.87 |
| General And Administrative Expense | 99.78 | 110.52 | 102.98 | 112.86 |
| Other Gand A | 99.78 | 110.52 | 102.98 | 112.86 |
| Operating Revenue | 537.88 | 630.04 | 738.68 | 884.57 |