Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
565,232
105,338
91,950
67,305
160,135
Cost of Revenue
39,752
17,304
16,686
12,293
28,131
Gross Profit
525,480
88,034
75,264
55,012
132,004
Operating Expense
349,877
298,635
423,422
716,583
1,000,511
Operating Income
175,603
-210,601
-348,158
-661,571
-868,507
Net Non Operating Interest Income Expense
-1,195
8,716
32,062
37,885
27,230
Pretax Income
53,593
-239,130
-319,250
-581,183
-601,488
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
53,593
-239,130
-319,250
-581,183
-601,488
Diluted NI Available to Com Stockholders
53,593
-239,130
-319,250
-581,183
-601,488
Basic EPS
0.08
-0.38
-0.51
-0.94
-0.97
Diluted EPS
0.08
-0.38
-0.51
-0.94
-0.97
Basic Average Shares
630,474.386
626,362.798
620,441.464
615,438.058
617,822.464
Diluted Average Shares
630,474.386
626,362.798
620,441.464
615,438.058
617,822.464
Total Expenses
389,629
315,939
440,108
728,876
1,028,642
Net Income from Continuing & Discontinued Operation
53,593
-239,130
-319,250
-581,183
-601,488
Normalized Income
53,466
-239,287
-319,421
-581,705
-601,488
Interest Income
5,145
11,082
32,704
38,783
28,204
Interest Expense
6,340
2,366
642
898
974
Net Interest Income
-1,195
8,716
32,062
37,885
27,230
EBIT
59,933
-236,764
-318,608
-580,285
-600,514
EBITDA
89,919
-212,814
-291,711
-550,311
-573,314
Reconciled Cost of Revenue
39,752
17,304
16,686
12,293
28,131
Reconciled Depreciation
29,986
23,950
26,897
29,974
27,200
Net Income from Continuing Operation Net Minority Interest
53,593
-239,130
-319,250
-581,183
-601,488
Total Unusual Items Excluding Goodwill
127
157
171
522
0
Total Unusual Items
127
157
171
522
0
Normalized EBITDA
89,792
-212,971
-291,882
-550,833
-573,314
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 11/20/2020
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