Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
67,500
83,678
193,277
190,134
126,427
Cost of Revenue
27,653
40,929
83,169
82,979
65,408
Gross Profit
39,847
42,749
110,107
107,154
61,019
Operating Expense
1,033,662
1,088,876
956,486
804,930
804,233
Operating Income
-993,815
-1,046,127
-846,379
-697,776
-743,214
Net Non Operating Interest Income Expense
-12,360
-5,515
-4,913
-12,974
-12,847
Pretax Income
-1,060,590
-1,101,811
-857,550
-845,584
-758,730
Tax Provision
2,960
2,290
2,290
950
950
Net Income Common Stockholders
-1,063,550
-1,104,101
-859,840
-846,534
-759,680
Diluted NI Available to Com Stockholders
-1,063,550
-1,104,101
-859,840
-846,534
-759,680
Basic EPS
-28.97
-31.82
--
-29.43
-36.31
Diluted EPS
-28.97
-31.82
-25.72
-29.43
-36.31
Basic Average Shares
36,530
34,694
33,430
28,760.47
20,923.30
Diluted Average Shares
39,319.06
34,694
33,430
28,760.47
20,923.30
Total Operating Income as Reported
-993,815
-1,046,127
-846,378
-697,776
-743,215
Total Expenses
1,061,315
1,129,805
1,039,655
887,909
869,641
Net Income from Continuing & Discontinued Operation
-1,063,550
-1,104,101
-859,840
-846,534
-759,680
Normalized Income
-1,029,631.40
-1,068,973.11
-852,901.83
-751,467.30
-756,549.92
Interest Income
3,161
2,761
232
72
22
Interest Expense
1,808
1,945
2,057
1,128
835
Net Interest Income
-12,360
-5,515
-4,913
-12,974
-12,847
EBIT
-1,058,782
-1,099,866
-855,493
-844,456
-757,895
EBITDA
-1,058,782
-1,099,866
-855,493
-836,517
-750,004
Reconciled Cost of Revenue
27,653
40,929
83,169
82,979
65,408
Reconciled Depreciation
--
--
0
7,939
7,891
Net Income from Continuing Operation Net Minority Interest
-1,063,550
-1,104,101
-859,840
-846,534
-759,680
Total Unusual Items Excluding Goodwill
-56,531
-49,997
-9,875
-135,307
-4,455
Total Unusual Items
-56,531
-49,997
-9,875
-135,307
-4,455
Normalized EBITDA
-1,002,251
-1,049,869
-845,618
-701,210
-745,549
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-22,612.40
-14,869.11
-2,936.83
-40,240.30
-1,324.92
12/31/2022 - 3/16/2010
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