Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
654,406
492,934
255,892
76,610
17,599
Cost of Revenue
257,560
212,579
131,168
39,236
9,910
Gross Profit
396,846
280,355
124,724
37,374
7,689
Operating Expense
495,052
416,309
477,368
326,466
248,362
Operating Income
-98,206
-135,954
-352,644
-289,092
-240,673
Net Non Operating Interest Income Expense
-750
3,341
4,829
8,605
573
Pretax Income
-107,788
1,106,353
-250,144
-211,234
-203,507
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-107,788
1,106,353
-250,144
-211,234
-203,507
Diluted NI Available to Com Stockholders
-107,788
1,106,353
-250,144
-211,234
-203,507
Basic EPS
-0.11
1.12
-0.25
-0.22
-0.21
Diluted EPS
-0.12
1.12
-0.25
-0.22
-0.21
Basic Average Shares
994,355.676
988,070.530
981,392.196
977,054.886
966,730.201
Diluted Average Shares
1,008,678.452
1,004,283.504
981,392.196
977,054.886
966,730.201
Rent Expense Supplemental
--
--
1,864
1,071
767
Total Expenses
752,612
628,888
608,536
365,702
258,272
Net Income from Continuing & Discontinued Operation
-107,788
1,106,353
-250,144
-211,234
-203,507
Normalized Income
-107,788
-137,146
-250,144
-211,234
-203,248
Interest Income
7,804
11,487
13,438
16,512
4,240
Interest Expense
8,554
8,146
8,609
7,907
3,667
Net Interest Income
-750
3,341
4,829
8,605
573
EBIT
-99,234
1,114,499
-241,535
-203,327
-199,840
EBITDA
-71,529
1,146,967
-206,952
-167,089
-168,063
Reconciled Cost of Revenue
257,560
212,579
131,168
39,236
9,910
Reconciled Depreciation
27,705
32,468
34,583
36,238
31,777
Net Income from Continuing Operation Net Minority Interest
-107,788
1,106,353
-250,144
-211,234
-203,507
Total Unusual Items Excluding Goodwill
0
1,243,499
0
0
-259
Total Unusual Items
0
1,243,499
0
0
-259
Normalized EBITDA
-71,529
-96,532
-206,952
-167,089
-167,804
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 9/14/2018
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