Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
132,477
126,583
57,049
78,381
55,517
Cost of Revenue
134,237
158,631
60,328
82,981
118,768
Gross Profit
-1,760
-32,048
-3,279
-4,600
-63,251
Operating Expense
35,075
33,377
29,135
36,127
50,202
Operating Income
-36,835
-65,425
-32,414
-40,727
-113,453
Net Non Operating Interest Income Expense
-510
-553
-519
-1,048
-54
Pretax Income
-88,685
-110,462
-70,227
-100,833
-175,742
Tax Provision
1,415
16
-3,874
226
332
Net Income Common Stockholders
-88,877
-112,060
-55,781
-98,407
-176,074
Diluted NI Available to Com Stockholders
-88,877
-112,060
-55,781
-98,407
-176,074
Basic EPS
-0.38
-0.46
-0.28
-0.72
-1.80
Diluted EPS
-0.38
-0.46
-0.28
-0.72
-1.80
Basic Average Shares
240,817.616
246,081.645
194,031.532
135,438.967
97,737.422
Diluted Average Shares
240,817.616
246,081.645
194,031.532
135,438.967
97,737.422
Total Expenses
169,312
192,008
89,463
119,108
168,970
Net Income from Continuing & Discontinued Operation
-88,877
-112,060
-55,781
-98,407
-176,074
Normalized Income
-45,332.585
-74,510.050
-10,113.951
-47,894.510
-122,555.510
Interest Income
202
429
1,210
453
30
Interest Expense
712
982
1,729
1,501
84
Net Interest Income
-510
-553
-519
-1,048
-54
EBIT
-87,973
-109,480
-68,498
-99,332
-175,658
EBITDA
-87,706
-109,339
-58,187
-91,237
-175,558
Reconciled Cost of Revenue
134,237
158,631
60,328
82,981
118,768
Reconciled Depreciation
267
141
10,311
8,095
100
Net Income from Continuing Operation Net Minority Interest
-88,877
-112,060
-55,781
-98,407
-176,074
Total Unusual Items Excluding Goodwill
-52,149
-44,970
-38,430
-60,494
-64,094
Total Unusual Items
-52,149
-44,970
-29,073
-60,494
-64,094
Normalized EBITDA
-35,557
-64,369
-29,114
-30,743
-111,464
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-8,604.585
-7,420.050
-2,119.951
-9,981.510
-10,575.510
12/31/2022 - 11/7/2002
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