Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
30,852
23,849
4,144
433.0260
0
Cost of Revenue
25,200
20,444
2,545
294.0560
0
Gross Profit
5,652
3,405
1,599
138.9700
0
Operating Expense
102,006
60,596
27,953
16,180.9690
5,099.0480
Operating Income
-96,354
-57,191
-26,354
-16,041.9990
-5,099.0480
Net Non Operating Interest Income Expense
7,202
6,215
979
-109.4730
3.3820
Other Income Expense
-47,642
-108,585
-6,937
-148.7870
150.5270
Pretax Income
-136,794
-159,561
-32,312
-16,300.2590
-4,945.1390
Tax Provision
129
282
111
-6.1330
0
Net Income Common Stockholders
-132,045
-175,092
-35,114
-16,286.2340
-4,945.1390
Diluted NI Available to Com Stockholders
-132,045
-175,092
-35,114
-16,286.2340
-4,945.1390
Basic EPS
-1.27
-2.11
-0.63
-0.49
-0.18
Diluted EPS
-1.27
-2.11
-0.63
-0.49
-0.18
Basic Average Shares
108,315.4310
83,013.5940
55,671.8050
33,066.7080
26,793.7480
Diluted Average Shares
108,315.4310
83,013.5940
55,671.8050
33,066.7080
26,793.7480
Total Operating Income as Reported
-99,071
-59,908
-26,354
-16,041.9990
-5,099.0480
Total Expenses
127,206
81,040
30,498
16,475.0250
5,099.0480
Net Income from Continuing & Discontinued Operation
-132,045
-175,092
-32,334
-16,286.2340
-4,945.1390
Normalized Income
-160,754.8000
-187,005.9900
-32,389.3000
-16,331.9733
-5,095.6660
Interest Income
11,110
6,790
1,238
9.0740
3.3820
Interest Expense
3,908
575
259
118.5470
0
Net Interest Income
7,202
6,215
979
-109.4730
3.3820
EBIT
-132,886
-158,986
-32,053
-16,181.7120
-4,945.1390
EBITDA
-127,394
-157,074
-31,582
-16,144.2790
-4,945.1390
Reconciled Cost of Revenue
25,200
20,444
2,545
294.0560
0
Reconciled Depreciation
5,492
1,912
471
37.4330
0
Net Income from Continuing Operation Net Minority Interest
-151,630
-175,092
-32,334
-16,286.2340
-4,945.1390
Total Unusual Items Excluding Goodwill
15,208
15,081
70
45.7530
150.5270
Total Unusual Items
15,208
15,081
70
45.7530
150.5270
Normalized EBITDA
-142,602
-172,155
-31,652
-16,190.0320
-5,095.6660
Tax Rate for Calcs
0.0004
0.0002
0.0002
0
0
Tax Effect of Unusual Items
6,083.2000
3,167.0100
14.7000
0.0137
0
12/31/2022 - 11/10/2022
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