Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
0
0
0
0
Operating Expense
163,714
149,944
118,923
61,344
Operating Income
-163,714
-149,944
-118,923
-61,344
Net Non Operating Interest Income Expense
-1,026
-11,260
-6,455
1,845
Pretax Income
-131,978
-145,036
-122,820
-93,423
Tax Provision
-897
-13,542
-5,898
-8,263
Net Income Common Stockholders
-131,450
-131,007
-115,830
-76,056
Diluted NI Available to Com Stockholders
-131,450
-131,007
-115,830
-76,056
Basic EPS
-0.98
-1.11
-0.85
-0.56
Diluted EPS
-0.98
-1.11
-0.85
-0.56
Basic Average Shares
134,523.230
118,299.386
136,218.830
136,218.830
Diluted Average Shares
134,523.230
118,299.386
136,218.830
136,218.830
Rent Expense Supplemental
--
--
233
789
Total Expenses
163,714
149,944
118,923
61,344
Net Income from Continuing & Discontinued Operation
-131,450
-131,007
-115,830
-76,056
Normalized Income
-161,493.410
-143,680.782
-117,367.445
-45,789.711
Interest Income
6,095
356
2,924
4,125
Interest Expense
7,121
11,616
9,379
2,280
Net Interest Income
-1,026
-11,260
-6,455
1,845
EBIT
-124,857
-133,420
-113,441
-91,143
EBITDA
-117,880
-127,023
-107,962
-90,102
Reconciled Depreciation
6,977
6,397
5,479
1,041
Net Income from Continuing Operation Net Minority Interest
-131,450
-131,007
-115,830
-76,056
Total Unusual Items Excluding Goodwill
30,249
13,979
1,615
-33,203
Total Unusual Items
30,249
13,979
1,615
-33,203
Normalized EBITDA
-148,129
-141,002
-109,577
-56,899
Tax Rate for Calcs
0
0
0
0
Tax Effect of Unusual Items
205.590
1,305.218
77.555
-2,936.711
12/31/2023 - 12/23/2025
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