Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
863,251
759,017
654,481
476,206
279,358
Cost of Revenue
693,120
617,664
549,705
408,184
245,788
Gross Profit
170,131
141,353
104,776
68,022
33,570
Operating Expense
534,976
520,037
308,354
268,933
252,758
Operating Income
-364,845
-378,684
-203,578
-200,911
-219,188
Net Non Operating Interest Income Expense
-7,530
-2,033
-5,221
-1,406
-287
Pretax Income
-413,727
-416,112
-227,721
-207,095
-220,658
Tax Provision
165
155
17
60
172
Net Income Common Stockholders
-405,020
-400,149
-216,487
-197,238
-214,864
Diluted NI Available to Com Stockholders
-405,020
-400,149
-216,487
-197,238
-214,864
Basic EPS
-0.99
-0.99
-0.61
-0.49
-0.54
Diluted EPS
-0.99
-0.99
-0.61
-0.49
-0.54
Basic Average Shares
410,703.211
404,190.909
354,896.721
399,190
399,190
Diluted Average Shares
411,680.500
404,294
354,896.721
399,190
399,190
Total Operating Income as Reported
-406,197
-414,079
-222,500
222,500
-220,371
Rent Expense Supplemental
--
--
--
1,246
737
Total Expenses
1,228,096
1,137,701
858,059
677,117
498,546
Net Income from Continuing & Discontinued Operation
-405,020
-400,149
-216,487
-197,238
-214,864
Normalized Income
-378,166.250
-379,479.750
-202,109.500
-195,445.500
-215,311
Interest Income
5,288
8,399
2,273
1,967
1,234
Interest Expense
12,818
10,432
7,494
3,373
1,521
Net Interest Income
-7,530
-2,033
-5,221
-1,406
-287
EBIT
-400,909
-405,680
-220,227
-203,722
-219,137
EBITDA
-400,909
-371,712
-189,679
-177,101
-201,422
Reconciled Cost of Revenue
693,120
617,664
549,705
408,184
245,788
Reconciled Depreciation
--
33,968
30,548
26,621
17,715
Net Income from Continuing Operation Net Minority Interest
-405,020
-400,149
-216,487
-197,238
-214,864
Total Unusual Items Excluding Goodwill
-35,805
-27,559
-19,170
-2,390
596
Total Unusual Items
-35,805
-27,559
-19,170
-2,390
596
Normalized EBITDA
-365,104
-344,153
-170,509
-174,711
-202,018
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-8,951.250
-6,889.750
-4,792.500
-597.500
149
12/31/2022 - 12/27/2024
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