Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
67,951
40,602
107,000
7,481
6,439
Cost of Revenue
334,225
310,926
183,923
10,546
5,024
Gross Profit
-266,274
-270,324
-76,923
-3,065
1,415
Operating Expense
2,277,153
2,608,387
2,557,847
1,852,657
1,158,962
Operating Income
-2,543,427
-2,878,711
-2,634,770
-1,855,722
-1,157,547
Net Non Operating Interest Income Expense
-22,253
-27,650
87,239
270,959
53,688
Pretax Income
-3,790,994
-3,944,704
-2,545,543
-1,492,143
-1,144,899
Tax Provision
-22,112
390
5,210
15,554
5,534
Net Income Common Stockholders
-3,768,882
-3,927,128
-2,502,642
-1,492,329
-1,150,433
Diluted NI Available to Com Stockholders
-3,768,882
-3,927,128
-2,502,642
-1,492,329
-1,150,433
Basic EPS
-4.70
-5.10
-3.35
-2.01
-1.57
Diluted EPS
-4.70
-5.10
-3.35
-2.01
-1.57
Basic Average Shares
817,138.08
770,670
746,953
743,095
733,157.27
Diluted Average Shares
894,792.69
770,670
746,953
743,095
733,157.27
Total Expenses
2,611,378
2,919,313
2,741,770
1,863,203
1,163,986
Net Income from Continuing & Discontinued Operation
-3,768,882
-3,927,128
-2,502,642
-1,492,329
-1,150,433
Normalized Income
-3,768,899.90
-3,927,220
-2,502,550
-1,492,329
-1,150,433
Interest Income
59,023
71,710
144,301
303,549
64,739
Interest Expense
81,276
99,360
57,062
32,590
11,051
Net Interest Income
-22,253
-27,650
87,239
270,959
53,688
EBIT
-3,709,718
-3,845,344
-2,488,481
-1,459,553
-1,133,848
EBITDA
-3,305,062
-3,468,985
-2,173,362
-1,315,498
-990,133
Reconciled Cost of Revenue
334,225
310,926
183,923
10,546
5,024
Reconciled Depreciation
404,656
376,359
315,119
144,055
143,715
Net Income from Continuing Operation Net Minority Interest
-3,768,882
-3,927,128
-2,502,642
-1,492,329
-1,150,433
Total Unusual Items Excluding Goodwill
18
115
-115
0
--
Total Unusual Items
18
115
-115
0
--
Normalized EBITDA
-3,305,080
-3,469,100
-2,173,247
-1,315,498
-990,133
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0.10
23
-23
0
0
12/31/2022 - 2/15/2016
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