Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
55,248
43,155
58,334
22,148
4,245
Cost of Revenue
49,304
33,463
65,541
19,573
2,656
Gross Profit
5,944
9,692
-7,207
2,575
1,589
Operating Expense
90,782
75,458
64,976
43,298
27,500
Operating Income
-84,838
-65,766
-72,183
-40,723
-25,911
Net Non Operating Interest Income Expense
-4,547
-1,677
741
-3,110
419
Other Income Expense
17,984
3,932
-2,480
17,755
2,172
Pretax Income
-71,401
-63,511
-73,922
-26,078
-23,320
Tax Provision
-499
-488
-5,929
-467
-165
Net Income Common Stockholders
-62,331
-56,856
-61,392
-25,611
-23,155
Diluted NI Available to Com Stockholders
-62,331
-56,856
-61,392
-25,611
-23,155
Basic EPS
-0.33
-0.30
-0.34
-0.18
-0.22
Diluted EPS
-0.33
-0.30
-0.34
-0.18
-0.22
Basic Average Shares
190,000.8180
186,861.1120
181,982.8290
144,043.7090
105,529.2920
Diluted Average Shares
190,000.8180
186,861.1120
181,982.8290
144,043.7090
105,529.2920
Total Operating Income as Reported
-50,400
-65,766
-72,183
-40,723
-25,911
Total Expenses
140,086
108,921
130,517
62,871
30,156
Net Income from Continuing & Discontinued Operation
-62,331
-56,856
-61,392
-25,611
-23,155
Normalized Income
-80,189.3153
-60,757.7236
-59,126.5326
-43,048.0467
-25,985.8278
Interest Income
1,893
1,715
2,476
393
419
Interest Expense
6,440
3,392
1,735
3,503
0
Net Interest Income
-4,547
-1,677
741
-3,110
419
EBIT
-64,961
-60,119
-72,187
-22,575
-23,320
EBITDA
-54,205
-49,847
-67,591
-16,879
-22,584
Reconciled Cost of Revenue
44,522
28,572
64,314
19,605
2,656
Reconciled Depreciation
10,756
10,272
4,596
5,664
736
Net Income from Continuing Operation Net Minority Interest
-62,331
-56,856
-61,392
-25,611
-23,155
Total Unusual Items Excluding Goodwill
17,984
3,932
-2,463
17,755
2,851
Total Unusual Items
17,984
3,932
-2,463
17,755
2,851
Normalized EBITDA
-72,189
-53,779
-65,128
-34,634
-25,435
Tax Rate for Calcs
0
0
0.0001
0
0
Tax Effect of Unusual Items
125.6847
30.2764
-197.5326
317.9533
20.1722
12/31/2022 - 1/12/2011
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