Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
11,826
31,534
170,755
13,939
7,976
Cost of Revenue
7,976
8,285
9,706
1,515
2,065
Gross Profit
3,850
23,249
161,049
12,424
5,911
Operating Expense
111,655
124,877
111,116
106,033
89,695
Operating Income
-107,805
-101,628
49,933
-93,609
-83,784
Net Non Operating Interest Income Expense
1,137
-170
4,111
1,425
113
Pretax Income
-429,686
-366,621
53,617
-92,324
-83,588
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-429,685
-366,621
53,617
-92,324
-83,588
Diluted NI Available to Com Stockholders
-429,685
-366,621
53,617
-92,324
-83,588
Basic EPS
-0.43
-0.38
0.07
-0.12
-0.13
Diluted EPS
-0.43
-0.38
0.07
-0.12
-0.13
Basic Average Shares
1,100,200.2020
964,792.1050
765,957.1430
787,975.4830
658,536.6050
Diluted Average Shares
1,117,994.4350
964,792.1050
765,957.1430
787,975.4830
658,536.6050
Total Operating Income as Reported
-263,468
-257,292
49,933
-93,609
-83,783
Total Expenses
119,631
133,162
120,822
107,548
91,760
Net Income from Continuing & Discontinued Operation
-429,685
-366,621
53,617
-92,324
-83,588
Normalized Income
-165,301
-102,237
53,617
-92,324
-83,588
Interest Income
1,530
1,694
5,203
5,337
325
Interest Expense
393
1,864
1,092
3,912
212
Net Interest Income
1,137
-170
4,111
1,425
113
EBIT
-429,293
-364,757
54,709
-88,412
-83,376
EBITDA
-414,717
-347,165
70,959
-72,949
-69,345
Reconciled Cost of Revenue
7,976
8,285
9,706
1,515
2,065
Reconciled Depreciation
14,576
17,592
16,250
15,463
14,031
Net Income from Continuing Operation Net Minority Interest
-429,685
-366,621
53,617
-92,324
-83,588
Total Unusual Items Excluding Goodwill
-264,384
-264,384
0
--
--
Total Unusual Items
-264,384
-264,384
0
--
--
Normalized EBITDA
-150,333
-82,781
70,959
-72,949
-69,345
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 6/18/2014
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