Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,514
536
539
784
0
Cost of Revenue
73,437
98,302
84,029
42,607
0
Gross Profit
-71,923
-97,766
-83,490
-41,823
0
Operating Expense
83,259
84,646
62,734
237,745
434,449
Operating Income
-155,182
-182,412
-146,224
-279,568
-434,449
Net Non Operating Interest Income Expense
-10,361
-8,649
-16,605
-3,041
-9,440
Other Income Expense
-178,699
-205,958
-193,285
-149,026
-158,289
Pretax Income
-344,242
-397,019
-356,114
-431,635
-602,178
Tax Provision
-834
63
-267
109
61
Net Income Common Stockholders
-330,627
-390,696
-355,847
-431,744
-602,239
Diluted NI Available to Com Stockholders
-330,627
-390,696
-355,847
-431,744
-602,239
Basic EPS
-288.33
-471.00
-2.94k
-268.87k
-1.27M
Diluted EPS
-288.33
-471.00
-2.94k
-268.87k
-1.27M
Basic Average Shares
1,407.9030
828.6630
123.5300
1.6050
0.4350
Diluted Average Shares
1,407.9030
828.6630
123.5300
1.6050
0.4350
Total Operating Income as Reported
-309,843
-331,050
-149,738
-286,054
-437,144
Total Expenses
156,696
182,948
146,763
280,352
434,449
Net Income from Continuing & Discontinued Operation
-330,627
-390,696
-355,847
-431,744
-602,239
Normalized Income
-148,591.0921
-183,872
-164,201.8370
-285,155
-455,828
Interest Expense
10,361
8,649
16,605
3,041
9,440
Net Interest Income
-10,361
-8,649
-16,605
-3,041
-9,440
EBIT
-333,881
-388,370
-339,509
-428,594
-592,738
EBITDA
-286,902
-320,531
-265,479
-383,129
-587,243
Reconciled Cost of Revenue
73,437
98,302
84,029
42,607
0
Reconciled Depreciation
46,979
67,839
74,030
45,465
5,495
Net Income from Continuing Operation Net Minority Interest
-330,627
-390,696
-355,847
-431,744
-602,239
Total Unusual Items Excluding Goodwill
-182,478
-206,824
-191,837
-146,589
-146,411
Total Unusual Items
-182,478
-206,824
-191,837
-146,589
-146,411
Normalized EBITDA
-104,424
-113,707
-73,642
-236,540
-440,832
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-442.0921
0
-191.8370
0
0
12/31/2022 - 9/2/2020
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