Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
26,446
41,358
146,049
135,506
71,057
Cost of Revenue
21,346
32,978
124,614
101,189
50,132
Gross Profit
5,100
8,380
21,435
34,317
20,925
Operating Expense
42,456
39,446
66,219
54,200
69,996
Operating Income
-37,356
-31,066
-44,784
-19,883
-49,071
Net Non Operating Interest Income Expense
-148
301
751
1,484
-143
Pretax Income
-71,586
-12,256
-29,890
-16,997
-58,451
Tax Provision
120
160
10
-1
10
Net Income Common Stockholders
-69,698
-10,289
-29,031
-17,426
-60,644
Diluted NI Available to Com Stockholders
-69,698
-10,289
-29,031
-17,426
-60,644
Basic EPS
-0.19
-0.03
-0.08
-0.05
-0.17
Diluted EPS
-0.19
-0.03
-0.08
-0.05
-0.17
Basic Average Shares
361,603.500
358,652
351,288
349,623
349,170
Diluted Average Shares
361,603.500
358,652
351,288
349,623
349,170
Total Operating Income as Reported
-54,970
-8,568
-31,136
-21,425
-44,308
Total Expenses
63,802
72,424
190,833
155,389
120,128
Net Income from Continuing & Discontinued Operation
-69,698
-10,289
-29,031
-17,426
-60,644
Normalized Income
-41,807.750
-21,382.250
-36,282.750
-17,771.980
-51,887.500
Interest Income
--
354
943
1,572
1,135
Interest Expense
--
53
192
88
1,278
Net Interest Income
-148
301
751
1,484
-143
EBIT
-18,493
-12,203
-29,698
-16,909
-57,173
EBITDA
-18,493
-8,429
-26,858
-12,357
-48,612
Reconciled Cost of Revenue
21,346
32,978
124,614
101,189
50,132
Reconciled Depreciation
--
3,774
2,840
4,552
8,561
Net Income from Continuing Operation Net Minority Interest
-69,698
-10,289
-29,031
-17,426
-57,961
Total Unusual Items Excluding Goodwill
-37,187
14,791
9,669
346
-8,098
Total Unusual Items
-37,187
14,791
9,669
346
-8,098
Normalized EBITDA
18,694
-23,220
-36,527
-12,703
-40,514
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-9,296.750
3,697.750
2,417.250
0.020
-2,024.500
12/31/2022 - 12/30/2014
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