Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
20,000
0
0
0
Operating Expense
173,516
125,099
83,055
36,179
Operating Income
-153,516
-125,099
-83,055
-36,179
Net Non Operating Interest Income Expense
16,356
13,616
12,138
2,527
Other Income Expense
--
--
-7,390
-1,124
Pretax Income
-137,160
-111,483
-78,307
-34,776
Tax Provision
--
--
0
10
Net Income Common Stockholders
-137,160
-111,483
-78,307
-34,786
Diluted NI Available to Com Stockholders
-137,160
-111,483
-78,307
-34,786
Basic EPS
-3.03
-2.86
-3.78
-23.10
Diluted EPS
-3.03
-2.86
-3.78
-23.10
Basic Average Shares
44,934.30
38,934.57
20,738.34
1,505.77
Diluted Average Shares
44,934.30
38,934.57
20,738.34
1,505.77
Total Operating Income as Reported
-153,516
-125,099
-83,055
-36,179
Total Expenses
173,516
125,099
83,055
36,179
Net Income from Continuing & Discontinued Operation
-137,160
-111,483
-78,307
-34,786
Normalized Income
-137,160
-111,483
-78,307
-34,786
Interest Income
16,356
13,616
12,138
2,527
Interest Expense
--
--
--
0
Net Interest Income
16,356
13,616
12,138
2,527
EBIT
-153,516
-125,099
-83,055
-36,179
EBITDA
-152,556
-124,082
-82,216
-36,067
Reconciled Depreciation
960
1,017
839
112
Net Income from Continuing Operation Net Minority Interest
-137,160
-111,483
-78,307
-34,786
Total Unusual Items Excluding Goodwill
--
--
--
-1,124
Total Unusual Items
--
--
--
-1,124
Normalized EBITDA
-152,556
-124,082
-82,216
-36,067
Tax Rate for Calcs
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
12/31/2023 - 6/7/2024
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