Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
35,076
27,207
33,706
17,679
19
Cost of Revenue
31,206
27,133
42,679
19,365
6,861
Gross Profit
3,870
74
-8,973
-1,686
-6,842
Operating Expense
80,421
69,454
54,116
29,156
12,952
Operating Income
-76,551
-69,380
-63,089
-30,842
-19,794
Net Non Operating Interest Income Expense
-4,464
460
3,341
1,471
-463
Other Income Expense
-7,496
-5,978
6,559
-1,285
3,117
Pretax Income
-88,511
-74,898
-53,189
-30,656
-17,140
Net Income Common Stockholders
-88,511
-74,898
-53,189
-30,656
-17,140
Diluted NI Available to Com Stockholders
-88,511
-74,898
-53,189
-30,656
-17,140
Basic EPS
-0.23
-0.20
-0.17
-0.12
-0.08
Diluted EPS
-0.23
-0.20
-0.17
-0.12
-0.08
Basic Average Shares
382,653.0420
368,390.7650
317,661.3750
260,044.4030
220,496.8620
Diluted Average Shares
382,653.0420
368,390.7650
317,661.3750
260,044.4030
220,496.8620
Total Operating Income as Reported
-76,551
-69,380
-63,089
-30,842
-19,794
Total Expenses
111,627
96,587
96,795
48,521
19,813
Net Income from Continuing & Discontinued Operation
-88,511
-74,898
-53,189
-30,656
-17,140
Normalized Income
-80,135
-68,748
-59,713
-29,395
-19,002
Interest Income
2,633
2,407
3,677
1,471
--
Interest Expense
7,097
1,947
336
--
463
Net Interest Income
-4,464
460
3,341
1,471
-463
EBIT
-81,414
-72,951
-52,853
-30,842
-16,677
EBITDA
-73,689
-67,261
-49,731
-27,861
-13,662
Reconciled Cost of Revenue
31,206
27,133
42,679
19,365
6,861
Reconciled Depreciation
7,725
5,690
3,122
2,981
3,015
Net Income from Continuing Operation Net Minority Interest
-88,511
-74,898
-53,189
-30,656
-17,140
Total Unusual Items Excluding Goodwill
-8,376
-6,150
6,524
-1,261
1,862
Total Unusual Items
-8,376
-6,150
6,524
-1,261
1,862
Normalized EBITDA
-65,313
-61,111
-56,255
-26,600
-15,524
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 7/25/2008
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