Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
135,086
56,239
85,834
51,180
30,147
Cost of Revenue
16,292
10,391
8,257
12,611
11,037
Gross Profit
118,794
45,848
77,577
38,569
19,110
Operating Expense
129,285
107,894
110,973
128,464
98,936
Operating Income
-10,491
-62,046
-33,396
-89,895
-79,826
Net Non Operating Interest Income Expense
10,086
5,336
6,437
4,022
120
Pretax Income
-297,266
-352,256
-16,935
-211,556
-221,815
Tax Provision
298
60
161
84
13
Net Income Common Stockholders
-297,564
-352,316
-17,096
-211,640
-221,828
Diluted NI Available to Com Stockholders
-297,564
-352,316
-17,096
-211,640
-221,828
Basic EPS
-0.52
-4.48
-0.03
-0.38
-0.40
Diluted EPS
-0.52
-4.48
-0.03
-0.38
-0.40
Basic Average Shares
575,837.982
78,705
557,418.500
557,418.500
557,418.500
Diluted Average Shares
575,837.982
78,705
557,418.500
557,418.500
557,418.500
Total Expenses
145,577
118,285
119,230
141,075
109,973
Net Income from Continuing & Discontinued Operation
-297,564
-352,316
-17,096
-211,640
-221,828
Normalized Income
-299,212.800
-353,401.934
-17,516.934
-212,086.122
-219,260.284
Interest Income
10,364
5,545
6,528
4,116
219
Interest Expense
278
209
91
94
99
Net Interest Income
10,086
5,336
6,437
4,022
120
EBIT
-296,988
-352,047
-16,844
-211,462
-221,716
EBITDA
-296,988
-347,273
-10,799
-206,981
-219,940
Reconciled Cost of Revenue
16,292
10,391
8,257
12,611
11,037
Reconciled Depreciation
--
4,774
6,045
4,481
1,776
Net Income from Continuing Operation Net Minority Interest
-297,564
-352,316
-17,096
-211,640
-221,828
Total Unusual Items Excluding Goodwill
2,748
1,459
566
601
-3,461
Total Unusual Items
2,748
1,459
566
601
-3,461
Normalized EBITDA
-299,736
-348,732
-11,365
-207,582
-216,479
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
1,099.200
373.066
145.066
154.878
-893.284
12/31/2022 - 12/30/2025
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