Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,408,395
1,706,678
706,678
125,932
12,792
Cost of Revenue
726,569
524,775
179,794
34,414
4,645
Gross Profit
1,681,826
1,181,903
526,884
91,518
8,147
Operating Expense
1,801,018
1,552,571
1,270,788
923,453
1,408,346
Operating Income
-119,192
-370,668
-743,904
-831,935
-1,400,199
Net Non Operating Interest Income Expense
37,133
42,014
73,024
84,608
32,887
Pretax Income
-324,180
-598,364
-1,041,375
-844,463
-247,275
Tax Provision
-270,260
-300,598
0
0
8
Net Income Common Stockholders
-53,920
-297,766
-1,041,375
-844,463
-247,283
Diluted NI Available to Com Stockholders
-53,920
-297,766
-1,041,375
-844,463
-247,283
Basic EPS
-0.14
-0.89
-3.24
-2.70
-0.83
Diluted EPS
-0.14
-0.89
-3.24
-2.70
-0.83
Basic Average Shares
349,807.581
336,458.260
320,917.606
313,062.809
297,634.997
Diluted Average Shares
349,807.581
336,458.260
320,917.606
313,062.809
297,634.997
Total Operating Income as Reported
--
--
--
-932,738
-256,800
Total Expenses
2,527,587
2,077,346
1,450,582
957,867
1,412,991
Net Income from Continuing & Discontinued Operation
-53,920
-297,766
-1,041,375
-844,463
-247,283
Normalized Income
82,013.750
-124,627
-685,454
-794,732
-1,207,073
Interest Income
64,701
65,287
95,213
107,667
38,478
Interest Expense
27,568
23,273
22,189
23,059
5,591
Net Interest Income
37,133
42,014
73,024
84,608
32,887
EBIT
-296,612
-575,091
-1,019,186
-821,404
-241,684
EBITDA
-132,329
-418,567
-885,568
-744,628
-198,912
Reconciled Cost of Revenue
726,569
524,775
179,794
34,414
4,645
Reconciled Depreciation
164,283
156,524
133,618
76,776
42,772
Net Income from Continuing Operation Net Minority Interest
-53,920
-297,766
-1,041,375
-844,463
-247,283
Total Unusual Items Excluding Goodwill
-181,245
-230,852
-355,921
-49,731
1,279,720
Total Unusual Items
-181,245
-230,852
-355,921
-49,731
1,279,720
Normalized EBITDA
48,916
-187,715
-529,647
-694,897
-1,478,632
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-45,311.250
-57,713
0
0
319,930
12/31/2022 - 10/9/2020
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade