Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
277,857
306,557
219,207
236,334
132,607
Cost of Revenue
298,836
308,636
215,014
9,219
-10,354
Gross Profit
-20,979
-2,079
4,192
227,115
142,961
Operating Expense
261,211
175,711
198,516
385,738
328,057
Operating Income
-282,190
-177,790
-194,324
-158,623
-185,096
Net Non Operating Interest Income Expense
8,777
-25,123
-26,012
-17,212
-4,646
Pretax Income
-308,001
-237,201
-203,618
-175,783
-103,628
Tax Provision
-13,932
-14,632
-19,741
-18,399
-17,244
Net Income Common Stockholders
-294,069
-222,569
-183,877
-157,384
-86,384
Diluted NI Available to Com Stockholders
-294,069
-222,569
-183,877
-157,384
-86,384
Basic EPS
-1.01
-0.81
-0.78
-0.68
-0.41
Diluted EPS
-1.01
-0.81
-0.78
-0.68
-0.41
Basic Average Shares
293,245.0030
274,721.0030
235,614.9710
231,964.9220
210,190.2710
Diluted Average Shares
293,245.0030
274,721.0030
235,614.9710
231,964.9220
210,190.2710
Total Operating Income as Reported
-282,188
-177,788
-194,324
-158,623
-185,096
Total Expenses
560,047
484,347
413,530
394,957
317,703
Net Income from Continuing & Discontinued Operation
-294,069
-222,569
-183,877
-157,384
-86,384
Normalized Income
-294,069
-222,569
-183,877
-162,508.8756
-150,034.1400
Interest Income
23,801
601
4
1,187
1,512
Interest Expense
15,024
25,724
26,016
18,158
6,334
Net Interest Income
8,777
-25,123
-26,012
-17,212
-4,646
EBIT
-292,977
-211,477
-177,602
-157,625
-97,294
EBITDA
-221,965
-138,865
-80,394
-32,656
14,109
Reconciled Cost of Revenue
298,836
308,636
215,014
9,219
-10,354
Reconciled Depreciation
71,012
72,612
97,208
124,941
111,403
Net Income from Continuing Operation Net Minority Interest
-294,069
-222,569
-183,877
-157,384
-86,384
Total Unusual Items Excluding Goodwill
0
--
0
5,724
76,356
Total Unusual Items
0
--
0
5,724
76,356
Normalized EBITDA
-221,965
-138,865
-80,394
-38,380
-62,247
Tax Rate for Calcs
0
0.0001
0.0001
0.0001
0.0002
Tax Effect of Unusual Items
0
0
0
599.1244
12,705.8600
12/31/2022 - 7/17/2018
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