Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
17,041
49,156
6,160
6,930
Cost of Revenue
5,677
5,405
1,140
149
Gross Profit
11,364
43,751
5,020
6,781
Operating Expense
384,936
409,034
364,505
173,803
Operating Income
-373,572
-365,283
-359,485
-167,022
Net Non Operating Interest Income Expense
5,618
166
90
4,241
Pretax Income
-365,891
-395,302
-364,456
-160,396
Tax Provision
0
0
-23
-1
Net Income Common Stockholders
-365,891
-395,302
-364,433
-160,395
Diluted NI Available to Com Stockholders
-365,891
-395,302
-364,433
-160,395
Basic EPS
-1.12
-1.36
-1.12
-0.49
Diluted EPS
-1.12
-1.36
-1.12
-0.49
Basic Average Shares
325,886.265
290,236.403
325,981.465
325,981.465
Diluted Average Shares
325,886.265
290,236.403
325,981.465
325,981.465
Total Expenses
390,613
414,439
365,645
173,952
Net Income from Continuing & Discontinued Operation
-365,891
-395,302
-364,433
-160,395
Normalized Income
-356,445
-373,341
-358,789.356
-160,368
Interest Income
12,014
6,140
4,646
7,896
Interest Expense
6,396
5,974
4,556
3,655
Net Interest Income
5,618
166
90
4,241
EBIT
-359,495
-389,328
-359,900
-156,741
EBITDA
-319,131
-352,180
-327,764
-134,307
Reconciled Cost of Revenue
5,677
5,405
1,140
149
Reconciled Depreciation
40,364
37,148
32,136
22,434
Net Income from Continuing Operation Net Minority Interest
-365,891
-395,302
-364,433
-160,395
Total Unusual Items Excluding Goodwill
-9,446
-21,961
-5,644
-27
Total Unusual Items
-9,446
-21,961
-5,644
-27
Normalized EBITDA
-309,685
-330,219
-322,120
-134,280
Tax Rate for Calcs
0
0
0
0
Tax Effect of Unusual Items
0
0
-0.356
-0
12/31/2023 - 12/10/2025
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