Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
10,690
31,479
37,045
22,810
11,804
Cost of Revenue
8,173
20,048
4,937
18,961
7,317
Gross Profit
2,517
11,431
32,108
3,849
4,487
Operating Expense
735,206
701,002
170,833
279,414
234,482
Operating Income
-732,689
-689,571
-138,725
-275,565
-229,995
Net Non Operating Interest Income Expense
--
--
8,388
10,792
3,760
Other Income Expense
39,483
25,451
-207,727
95,450
84,662
Pretax Income
-693,206
-664,120
-346,452
-180,115
-141,573
Tax Provision
0
342
1,935
0
0
Net Income Common Stockholders
-415,702
-355,794
-136,623
-58,362
-25,914
Diluted NI Available to Com Stockholders
-415,702
-355,794
-136,623
-58,362
-25,914
Basic EPS
-2.20
-2.17
-1.47
-0.80
-0.51
Diluted EPS
-2.20
-2.17
-1.47
-0.80
-0.51
Basic Average Shares
269,560.71
163,731.67
93,249.87
73,386.02
50,763.84
Diluted Average Shares
269,560.71
163,731.67
93,249.87
73,386.02
50,763.84
Total Operating Income as Reported
-732,689
-689,571
-138,725
-275,565
-229,995
Total Expenses
743,379
721,050
175,770
298,375
241,799
Net Income from Continuing & Discontinued Operation
-415,702
-355,794
-136,623
-58,362
-57,069
Normalized Income
-455,116
-381,096
32,919.69
-92,781
-69,217
Interest Income
--
--
8,388
10,792
3,760
Net Interest Income
--
--
8,388
10,792
3,760
EBIT
-732,689
-689,571
-138,725
-275,565
-229,995
EBITDA
-731,483
-688,390
-136,883
-273,008
-227,297
Reconciled Cost of Revenue
8,173
20,048
4,937
18,961
7,317
Reconciled Depreciation
1,206
1,181
1,842
2,557
2,698
Net Income from Continuing Operation Net Minority Interest
-415,702
-355,794
-136,623
-58,362
-57,069
Total Unusual Items Excluding Goodwill
39,414
25,302
-214,611
34,419
12,148
Total Unusual Items
39,414
25,302
-214,611
34,419
12,148
Normalized EBITDA
-770,897
-713,692
77,728
-307,427
-239,445
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
-45,068.31
0
0
12/31/2022 - 3/1/2022
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