Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
332,575
336,152
279,615
137,623
11,366
Cost of Revenue
154,335
140,360
136,152
66,615
3,428
Gross Profit
178,240
195,792
143,463
71,008
7,938
Operating Expense
409,338
486,511
598,610
597,980
310,890
Operating Income
-231,098
-290,719
-455,147
-526,972
-302,952
Net Non Operating Interest Income Expense
-2,978
-3,179
951
18,937
15,643
Pretax Income
-278,705
-340,192
-433,811
-1,963,758
-555,836
Tax Provision
2,495
0
0
0
0
Net Income Common Stockholders
-281,200
-340,192
-433,811
-1,963,758
-555,836
Diluted NI Available to Com Stockholders
-281,200
-340,192
-433,811
-1,963,758
-555,836
Basic EPS
-0.78
-1.03
-1.41
-9.60
-1.83
Diluted EPS
-0.78
-1.03
-1.41
-9.60
-1.83
Basic Average Shares
353,155.196
330,860.864
307,192.968
204,614.716
304,024.465
Diluted Average Shares
353,155.196
330,860.864
307,192.968
204,614.716
304,024.465
Total Expenses
563,673
626,871
734,762
664,595
314,318
Net Income from Continuing & Discontinued Operation
-281,200
-340,192
-433,811
-1,963,758
-555,836
Normalized Income
-254,997.250
-297,613
-451,061
-1,940,019
-540,008
Interest Income
6,003
6,533
11,811
23,414
17,371
Interest Expense
8,981
9,712
10,860
4,477
1,728
Net Interest Income
-2,978
-3,179
951
18,937
15,643
EBIT
-269,724
-330,480
-422,951
-1,959,281
-554,108
EBITDA
-227,396
-287,102
-378,389
-1,916,797
-535,188
Reconciled Cost of Revenue
154,335
140,360
136,152
66,615
3,428
Reconciled Depreciation
42,328
43,378
44,562
42,484
18,920
Net Income from Continuing Operation Net Minority Interest
-281,200
-340,192
-433,811
-1,963,758
-555,836
Total Unusual Items Excluding Goodwill
-34,937
-42,579
17,250
-23,739
-15,828
Total Unusual Items
-34,937
-42,579
17,250
-23,739
-15,828
Normalized EBITDA
-192,459
-244,523
-395,639
-1,893,058
-519,360
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-8,734.250
0
0
0
0
12/31/2022 - 6/12/2023
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