Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
504,516
747,645
1,098,329
780,629
442,178
Cost of Revenue
415,943
358,666
315,897
206,643
71,563
Gross Profit
88,573
388,979
782,432
573,986
370,615
Operating Expense
229,469
469,700
745,879
595,115
409,449
Operating Income
-140,896
-80,721
36,553
-21,129
-38,834
Net Non Operating Interest Income Expense
-9,568
-9,676
-6,497
-2,201
-4,337
Pretax Income
-162,948
-100,369
34,757
-37,756
-50,046
Tax Provision
0
0
0
1
0
Net Income Common Stockholders
-162,948
-100,369
34,757
-37,757
-49,916
Diluted NI Available to Com Stockholders
-162,948
-100,369
34,757
-37,757
-49,916
Basic EPS
-0.23
-0.14
0.05
-0.05
-0.08
Diluted EPS
-0.23
-0.14
0.05
-0.05
-0.08
Basic Average Shares
725,197
725,197
725,197
725,197
639,307
Diluted Average Shares
725,197
725,197
725,197
725,197
639,307
Total Operating Income as Reported
-153,380
-90,693
41,254
-33,060
-39,076
Total Expenses
645,412
828,366
1,061,776
801,758
481,012
Net Income from Continuing & Discontinued Operation
-162,948
-100,369
34,757
-37,757
-49,916
Normalized Income
-153,512
-91,761
26,638
-27,045.500
-47,872
Interest Income
1,707
2,246
3,383
2,974
2,265
Interest Expense
11,275
11,922
9,880
5,175
6,602
Net Interest Income
-9,568
-9,676
-6,497
-2,201
-4,337
EBIT
-151,673
-88,447
44,637
-32,581
-43,444
EBITDA
-151,673
-9,250
110,054
10,447
-5,405
Reconciled Cost of Revenue
415,943
358,666
315,897
206,643
71,563
Reconciled Depreciation
--
79,197
65,417
43,028
38,039
Net Income from Continuing Operation Net Minority Interest
-162,948
-100,369
34,757
-37,757
-49,916
Total Unusual Items Excluding Goodwill
-9,436
-8,608
8,119
-14,282
-2,044
Total Unusual Items
-9,436
-8,608
8,119
-14,282
-2,044
Normalized EBITDA
-142,237
-642
101,935
24,729
-3,361
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
-3,570.500
0
12/31/2022 - 11/8/2019
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