Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
191,093
223,942
151,270
126,842
3,037
Cost of Revenue
210,272
160,345
123,160
107,708
748
Gross Profit
-19,179
63,597
28,110
19,134
2,289
Operating Expense
407,411
401,001
126,365
74,593
74,756
Operating Income
-426,590
-337,404
-98,255
-55,459
-72,467
Net Non Operating Interest Income Expense
-74,095
-17,080
1,676
-1,835
78
Other Income Expense
-622,248
-471,073
52,262
35,084
35,176
Pretax Income
-1,122,933
-825,557
-44,317
-22,210
-37,213
Tax Provision
-3,600
-3,313
318
3,567
1,840
Net Income Common Stockholders
-1,119,333
-822,244
-44,635
-25,777
-39,053
Diluted NI Available to Com Stockholders
-1,119,333
-822,244
-44,635
-25,777
-39,053
Basic EPS
-2.86
-2.15
-0.14
-0.10
-0.16
Diluted EPS
-2.86
-2.15
-0.14
-0.10
-0.16
Basic Average Shares
401,320.61
381,602.90
323,103.30
252,439.46
248,227.46
Diluted Average Shares
401,320.61
381,602.90
323,103.30
252,439.46
248,227.46
Total Operating Income as Reported
-531,337
-421,563
-43,699
-20,115
-37,421
Total Expenses
617,683
561,346
249,525
182,301
75,504
Net Income from Continuing & Discontinued Operation
-1,119,333
-822,244
-44,635
-25,777
-39,053
Normalized Income
-942,973.21
-778,329.14
-88,235.10
-55,505.49
-96,049.92
Interest Income
86,444
19,479
3,384
164
215
Interest Expense
160,539
36,559
1,708
1,999
137
Net Interest Income
-74,095
-17,080
1,676
-1,835
78
EBIT
-962,394
-788,998
-42,609
-20,211
-37,076
EBITDA
-810,867
-588,379
61,088
39,704
-31,926
Reconciled Cost of Revenue
208,544
158,699
121,911
106,886
748
Reconciled Depreciation
151,527
200,619
103,697
59,915
5,150
Net Income from Continuing Operation Net Minority Interest
-1,119,333
-822,244
-44,635
-25,777
-39,053
Total Unusual Items Excluding Goodwill
-176,927
-44,047
55,190
37,631
72,148
Total Unusual Items
-176,927
-44,047
55,190
37,631
72,148
Normalized EBITDA
-633,940
-544,332
5,898
2,073
-104,074
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-567.21
-132.14
11,589.90
7,902.51
15,151.08
12/31/2022 - 10/20/2020
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