Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
132,421
170,155
227,043
251,455
477,706
Cost of Revenue
42,319
46,972
44,548
54,005
204,216
Gross Profit
90,102
123,183
182,495
197,450
273,490
Operating Expense
392,801
427,063
670,222
965,646
2,482,442
Operating Income
-302,699
-303,880
-487,727
-768,196
-2,208,952
Net Non Operating Interest Income Expense
17,280
22,616
38,518
57,124
20,156
Other Income Expense
-24,814
-32,336
-98,299
-181,868
67,397
Pretax Income
-310,233
-313,600
-547,508
-892,940
-2,121,399
Tax Provision
-594
-837
-479
-71
-15,027
Net Income Common Stockholders
-290,803
-312,763
-547,029
-892,869
-2,104,929
Diluted NI Available to Com Stockholders
-290,803
-312,763
-547,029
-892,869
-2,104,929
Basic EPS
-5.00
-5.64
-10.54
-18.37
-50.00
Diluted EPS
-5.00
-5.64
-10.54
-18.37
-50.00
Basic Average Shares
58,599.62
55,457.68
51,894.64
48,610.51
41,976.54
Diluted Average Shares
63,711.10
55,457.68
51,894.64
48,610.51
41,995.97
Total Operating Income as Reported
-306,065
-315,278
-559,757
-864,406
-2,208,952
Total Expenses
435,120
474,035
714,770
1,019,651
2,686,658
Net Income from Continuing & Discontinued Operation
-290,803
-312,763
-547,029
-892,869
-2,104,929
Normalized Income
-294,585.88
-285,037.43
-444,962.17
-704,512.98
-2,207,719.68
Interest Income
17,280
22,616
38,612
57,217
20,262
Interest Expense
--
0
94
93
106
Net Interest Income
17,280
22,616
38,518
57,124
20,156
EBIT
-312,419
-313,600
-547,414
-892,847
-2,121,293
EBITDA
-258,386
-254,610
-484,394
-822,340
-2,078,741
Reconciled Cost of Revenue
42,319
46,972
44,548
54,005
204,216
Reconciled Depreciation
54,033
58,990
63,020
70,507
42,552
Net Income from Continuing Operation Net Minority Interest
-309,639
-312,763
-547,029
-892,869
-2,104,929
Total Unusual Items Excluding Goodwill
-15,082
-27,809
-102,169
-188,371
103,524
Total Unusual Items
-15,082
-27,809
-102,169
-188,371
103,524
Normalized EBITDA
-243,304
-226,801
-382,225
-633,969
-2,182,265
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-28.88
-83.43
-102.17
-14.98
733.32
12/31/2022 - 4/19/2021
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