Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
49
4,483
9,198
17,477
12,179
Operating Expense
146,708
137,366
103,187
120,142
69,036
Operating Income
-146,659
-132,883
-93,989
-102,665
-56,857
Net Non Operating Interest Income Expense
-34,438
-30,678
-11,069
-4,233
-364
Other Income Expense
-65,993
-190,552
-78,843
-2,920
2,927
Pretax Income
-247,090
-354,113
-183,901
-109,818
-54,294
Tax Provision
629
22
313
607
-20
Net Income Common Stockholders
-247,723
-354,138
-184,212
-110,426
-54,274
Diluted NI Available to Com Stockholders
-247,723
-354,138
-184,212
-110,426
-54,274
Basic EPS
-0.53
-1.90
-3.08
-2.43
-1.31
Diluted EPS
-0.53
-1.90
-3.08
-2.43
-1.31
Basic Average Shares
269,173.4090
186,801.7920
59,778.7010
45,351.7990
41,449.7320
Diluted Average Shares
269,173.4090
186,801.7920
59,778.7010
45,351.7990
41,449.7320
Total Operating Income as Reported
-148,461
-141,013
-97,558
-102,709
-57,110
Total Expenses
146,708
137,366
103,187
120,142
69,036
Net Income from Continuing & Discontinued Operation
-247,723
-354,138
-184,212
-110,426
-54,274
Normalized Income
-198,013
-211,486.5000
-125,314.5000
-109,747.2500
-57,199.2438
Interest Income
3,914
2,945
1,143
991
390
Interest Expense
38,308
33,564
12,178
5,178
707
Net Interest Income
-34,438
-30,678
-11,069
-4,233
-364
EBIT
-208,782
-320,549
-171,723
-104,640
-53,587
EBITDA
-208,114
-317,326
-166,525
-102,041
-51,889
Reconciled Depreciation
668
3,223
5,198
2,599
1,698
Net Income from Continuing Operation Net Minority Interest
-247,723
-354,138
-184,212
-110,426
-54,274
Total Unusual Items Excluding Goodwill
-66,280
-190,202
-78,530
-905
2,927
Total Unusual Items
-66,280
-190,202
-78,530
-905
2,927
Normalized EBITDA
-141,834
-127,124
-87,995
-101,136
-54,816
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0
Tax Effect of Unusual Items
-16,570
-47,550.5000
-19,632.5000
-226.2500
1.7562
12/31/2022 - 7/10/2020
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