Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
41,125
41,125
44,290
19,764
7,796
Cost of Revenue
26,208
26,208
33,827
7,592
5,137
Gross Profit
14,917
14,917
10,463
12,172
2,659
Operating Expense
73,183
73,183
57,948
47,079
58,908
Operating Income
-58,266
-58,266
-47,485
-34,907
-56,249
Net Non Operating Interest Income Expense
2,641
2,641
-660
-1,298
-715
Other Income Expense
-21,272
-21,272
-8,217
13,352
-698
Pretax Income
-76,897
-76,897
-56,362
-22,853
-57,662
Tax Provision
3,581
3,581
0
2,613
5
Net Income Common Stockholders
-68,720
-68,720
-47,922
-19,338
-45,921
Diluted NI Available to Com Stockholders
-68,720
-68,720
-47,922
-19,338
-45,921
Basic EPS
-150.50
--
-167.90
-155.60
-876.09
Diluted EPS
-150.50
--
-167.90
-155.60
-876.09
Basic Average Shares
456.7460
--
285.4200
124.2800
52.4160
Diluted Average Shares
456.7460
--
285.4200
124.2800
52.4160
Total Operating Income as Reported
-58,266
-58,266
-57,989
-36,903
-56,249
Total Expenses
99,391
99,391
91,775
54,671
64,045
Net Income from Continuing & Discontinued Operation
-68,720
-68,720
-47,922
-19,338
-45,921
Normalized Income
-68,720
-68,720
-37,418
-17,841
-45,921
Interest Income
2,829
2,829
742
562
49
Interest Expense
188
188
1,402
1,860
764
Net Interest Income
2,641
2,641
-660
-1,298
-715
EBIT
-76,709
-76,709
-54,960
-20,993
-56,898
EBITDA
-68,264
-68,264
-46,453
-12,667
-49,194
Reconciled Cost of Revenue
26,208
26,208
33,827
7,592
5,137
Reconciled Depreciation
8,445
8,445
8,507
8,326
7,704
Net Income from Continuing Operation Net Minority Interest
-68,720
-68,720
-47,922
-19,338
-45,921
Total Unusual Items Excluding Goodwill
0
0
-10,504
-1,996
0
Total Unusual Items
0
0
-10,504
-1,996
0
Normalized EBITDA
-68,264
-68,264
-35,949
-10,671
-49,194
Tax Rate for Calcs
0.0003
0.0003
0
0.0003
0.0003
Tax Effect of Unusual Items
0
0
0
-499
0
12/31/2022 - 4/20/2023
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