Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
379,677
301,242
--
--
--
Cost of Revenue
245,121
187,879
--
--
--
Gross Profit
134,556
113,363
--
--
--
Operating Expense
317,644
282,679
160,075
--
--
Operating Income
-183,088
-169,316
-53,657
--
--
Net Non Operating Interest Income Expense
8,353
8,452
--
--
--
Pretax Income
-266,123
-295,232
--
--
--
Tax Provision
0
0
--
--
--
Net Income Common Stockholders
-204,967
-138,823
-58,175
--
--
Diluted NI Available to Com Stockholders
-204,967
-138,823
-58,175
--
--
Basic EPS
-0.29
-0.47
-0.08
-0.38
-0.53
Diluted EPS
-0.29
-0.47
-0.08
-0.38
-0.53
Basic Average Shares
695,302.820
298,420
687,181.820
687,181.820
687,181.820
Diluted Average Shares
695,302.820
298,420
687,181.820
687,181.820
687,181.820
Total Operating Income as Reported
-227,923
-191,417
--
--
--
Total Expenses
562,765
470,558
298,432
--
--
Net Income from Continuing & Discontinued Operation
-263,285
-294,901
--
--
--
Normalized Income
-214,274
-268,282
--
--
--
Interest Income
--
8,501
--
--
--
Interest Expense
148
49
--
--
--
Net Interest Income
8,353
8,452
--
--
--
EBIT
-265,975
-295,183
--
--
--
EBITDA
-265,975
-286,797
--
--
--
Reconciled Cost of Revenue
245,121
187,879
--
--
--
Reconciled Depreciation
--
8,386
--
--
--
Net Income from Continuing Operation Net Minority Interest
-263,285
-294,901
--
--
--
Total Unusual Items Excluding Goodwill
-49,011
-26,619
--
--
--
Total Unusual Items
-49,011
-26,619
--
--
--
Normalized EBITDA
-216,964
-260,178
--
--
--
Tax Rate for Calcs
0
0
--
--
--
Tax Effect of Unusual Items
0
0
--
--
--
12/31/2022 - 10/16/2025
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