Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
--
--
--
--
50,764
Gross Profit
--
--
--
--
-50,764
Operating Expense
292,701
246,056
172,984
127,377
51,205
Operating Income
-292,701
-246,056
-172,984
-127,377
-51,205
Net Non Operating Interest Income Expense
-43,737
-52,486
-5,931
-9,510
-5,271
Other Income Expense
-64,776
-31,711
2,674
-10,852
-4,266
Pretax Income
-401,218
-330,254
-176,242
-147,740
-60,740
Tax Provision
0
5,848
0
0
0
Net Income Common Stockholders
-401,218
-336,102
-176,242
-147,740
-60,740
Diluted NI Available to Com Stockholders
-401,218
-336,102
-176,242
-147,740
-60,740
Basic EPS
-5.33
-4.83
-2.78
-3.43
-3.18
Diluted EPS
-5.33
-4.83
-2.78
-3.43
-3.18
Basic Average Shares
77,459.86
69,527.32
63,347.84
43,066.01
19,092.44
Diluted Average Shares
77,459.86
69,527.32
63,347.84
43,066.01
19,092.44
Total Operating Income as Reported
-292,701
-246,056
-172,984
-127,376
-64,836
Rent Expense Supplemental
--
--
--
--
1,048
Total Expenses
292,701
246,056
172,984
127,377
51,205
Net Income from Continuing & Discontinued Operation
-401,218
-336,102
-176,242
-147,740
-60,740
Normalized Income
-336,442
-312,318.75
-178,916
-136,888
-56,474
Interest Income
6,390
5,753
8,956
2,773
0
Interest Expense
23,696
28,482
12,431
13,826
6,940
Net Interest Income
-43,737
-52,486
-5,931
-9,510
-5,271
EBIT
-377,522
-301,772
-163,811
-133,914
-53,800
EBITDA
-376,233
-300,700
-162,711
-133,207
-53,315
Reconciled Cost of Revenue
--
--
--
--
50,526
Reconciled Depreciation
1,289
1,072
1,100
707
485
Net Income from Continuing Operation Net Minority Interest
-401,218
-336,102
-176,242
-147,740
-60,740
Total Unusual Items Excluding Goodwill
-64,776
-31,711
2,674
-10,852
-4,266
Total Unusual Items
-64,776
-31,711
2,674
-10,852
-4,266
Normalized EBITDA
-311,457
-268,989
-165,385
-122,355
-49,049
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
-7,927.75
0
0
0
12/31/2022 - 6/26/2015
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