Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
595,970
455,715
249,365
217,646
222,818
Cost of Revenue
423,640
318,802
187,565
158,725
189,191
Gross Profit
172,330
136,913
61,800
58,921
33,627
Operating Expense
235,373
186,649
132,313
99,333
92,465
Operating Income
-63,043
-49,736
-70,513
-40,412
-58,838
Net Non Operating Interest Income Expense
2,731
-1,705
-5,952
-8,819
-6,193
Other Income Expense
-2,846
4,737
-110,266
-6,808
-1,365
Pretax Income
-63,158
-46,704
-186,731
-56,039
-66,396
Tax Provision
-6,138
-8,476
2
9
1
Net Income Common Stockholders
-57,020
-38,228
-186,733
-56,048
-66,397
Diluted NI Available to Com Stockholders
-57,020
-38,228
-186,733
-56,048
-66,397
Basic EPS
-0.77
-0.64
-4.50
-1.75
-2.38
Diluted EPS
-0.77
-0.64
-4.50
-1.75
-2.38
Basic Average Shares
72,865.49
60,184
41,539
31,944
27,846
Diluted Average Shares
72,865.49
60,184
41,539
31,944
27,846
Total Operating Income as Reported
-67,406
-54,602
-70,908
-41,349
-58,998
Total Expenses
659,013
505,451
319,878
258,058
281,656
Net Income from Continuing & Discontinued Operation
-57,020
-38,228
-186,733
-56,048
-66,397
Normalized Income
-51,922.71
-39,864.82
-98,292.50
-56,569.40
-64,956
Interest Income
6,266
1,792
874
609
126
Interest Expense
3,535
3,497
6,826
9,428
6,319
Net Interest Income
2,731
-1,705
-5,952
-8,819
-6,193
EBIT
-59,623
-43,207
-179,905
-46,611
-60,077
EBITDA
-24,323
-15,511
-159,256
-26,184
-36,875
Reconciled Cost of Revenue
423,640
318,802
187,565
158,725
189,191
Reconciled Depreciation
35,300
27,696
20,649
20,427
23,202
Net Income from Continuing Operation Net Minority Interest
-57,020
-38,228
-186,733
-56,048
-66,397
Total Unusual Items Excluding Goodwill
-5,646
2,001
-111,950
660
-1,441
Total Unusual Items
-5,646
2,001
-111,950
660
-1,441
Normalized EBITDA
-18,677
-17,512
-47,306
-26,844
-35,434
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-548.71
364.18
-23,509.50
138.60
0
12/31/2022 - 9/26/2013
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