Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
116,295
53,425
136
1,032
0
Cost of Revenue
76,419
29,328
67
200
0
Gross Profit
39,876
24,097
69
832
0
Operating Expense
922,782
743,688
596,823
472,926
392,203
Operating Income
-882,906
-719,591
-596,754
-472,094
-392,203
Net Non Operating Interest Income Expense
60,130
43,164
42,822
45,561
16,787
Other Income Expense
-53,908
-252,108
-53,973
-86,378
117,465
Pretax Income
-876,684
-928,535
-607,905
-512,911
-257,951
Tax Provision
1,471
1,307
129
139
92
Net Income Common Stockholders
-878,155
-929,842
-608,034
-513,050
-258,043
Diluted NI Available to Com Stockholders
-878,155
-929,842
-608,034
-513,050
-258,043
Basic EPS
-0.98
-1.13
-0.87
-0.79
-0.44
Diluted EPS
-0.98
-1.13
-0.87
-0.79
-0.44
Basic Average Shares
913,661.5350
826,240.9550
699,794.7470
647,907.5980
585,544.0430
Diluted Average Shares
913,661.5350
826,240.9550
699,794.7470
647,907.5980
585,544.0430
Total Operating Income as Reported
-882,906
-719,591
-596,754
-472,094
-392,203
Total Expenses
999,201
773,016
596,890
473,126
392,203
Net Income from Continuing & Discontinued Operation
-878,155
-929,842
-608,034
-513,050
-258,043
Normalized Income
-845,810.2000
-742,198.0156
-554,061
-426,672
-330,750.6838
Interest Income
60,130
43,164
42,822
45,561
16,787
Interest Expense
--
--
--
--
118
Net Interest Income
60,130
43,164
42,822
45,561
16,787
EBIT
-882,906
-719,591
-596,754
-472,094
-392,203
EBITDA
-838,780
-679,433
-561,182
-441,601
-368,208
Reconciled Cost of Revenue
76,419
29,328
67
200
0
Reconciled Depreciation
44,126
40,158
35,572
30,493
23,995
Net Income from Continuing Operation Net Minority Interest
-878,155
-929,842
-608,034
-513,050
-258,043
Total Unusual Items Excluding Goodwill
-53,908
-252,108
-53,973
-86,378
98,002
Total Unusual Items
-53,908
-252,108
-53,973
-86,378
98,002
Normalized EBITDA
-784,872
-427,325
-507,209
-355,223
-466,210
Tax Rate for Calcs
0.0004
0.0003
0
0
0.0003
Tax Effect of Unusual Items
-21,563.2000
-64,464.0156
0
0
25,294.3162
12/31/2022 - 11/9/2020
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