Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
47,135
111,524
23,322
4,442
60,709
Cost of Revenue
47,740
111,535
23,302
4,262
51,625
Gross Profit
-605
-11
20
180
9,084
Operating Expense
67,940
68,697
65,983
50,301
85,020
Operating Income
-68,545
-68,708
-65,963
-50,121
-75,936
Net Non Operating Interest Income Expense
-529
-556
-3,038
-1,823
-759
Pretax Income
-69,485
-69,675
-53,349
-52,494
-77,715
Tax Provision
-3,846
-3,846
-2
-857
-2,246
Net Income Common Stockholders
-50,046
-50,320
-42,987
-46,231
-55,768
Diluted NI Available to Com Stockholders
-50,046
-50,320
-42,987
-46,231
-55,768
Basic EPS
-0.13
-0.14
-0.14
-0.18
-0.16
Diluted EPS
-0.13
-0.14
-0.14
-0.18
-0.16
Basic Average Shares
426,867.128
368,187
303,421
258,252
358,058.223
Diluted Average Shares
426,867.128
368,187
303,421
258,252
358,058.223
Rent Expense Supplemental
--
--
--
464
784
Total Expenses
115,680
180,232
89,285
54,563
136,645
Net Income from Continuing & Discontinued Operation
-50,046
-50,320
-42,987
-46,231
-55,768
Normalized Income
-50,046
-50,320
-58,655.413
-46,020.494
-55,667.977
Interest Income
5
28
100
117
144
Interest Expense
534
584
3,138
1,940
903
Net Interest Income
-529
-556
-3,038
-1,823
-759
EBIT
-68,951
-69,091
-50,211
-50,554
-76,812
EBITDA
-68,951
-68,563
-48,770
-48,626
-75,122
Reconciled Cost of Revenue
47,740
111,535
23,302
4,262
51,625
Reconciled Depreciation
--
528
1,441
1,928
1,690
Net Income from Continuing Operation Net Minority Interest
-50,046
-50,320
-42,987
-46,231
-55,768
Total Unusual Items Excluding Goodwill
0
0
15,669
-214
-103
Total Unusual Items
0
0
15,669
-214
-103
Normalized EBITDA
-68,951
-68,563
-64,439
-48,412
-75,019
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0.587
-3.494
-2.977
12/31/2022 - 2/8/2001
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