Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
55,449
950
11,995
37,333
0
Cost of Revenue
54,308
356
9,327
49,014
0
Gross Profit
1,141
594
2,668
-11,681
0
Operating Expense
194,239
157,532
98,054
199,217
42,545
Operating Income
-193,098
-156,938
-95,386
-210,898
-42,545
Net Non Operating Interest Income Expense
-9,831
-9,802
-38,828
-33,248
-4,253
Other Income Expense
-3,415
-827
-38,512
-22,549
-1,445
Pretax Income
-206,344
-167,567
-172,726
-266,695
-48,243
Tax Provision
-40
0
0
0
0
Net Income Common Stockholders
-118,424
-167,342
-172,535
-265,294
-47,705
Diluted NI Available to Com Stockholders
-118,424
-167,342
-172,535
-265,294
-47,705
Total Operating Income as Reported
-193,270
-157,110
-95,376
-211,994
-41,047
Total Expenses
248,547
157,888
107,381
248,231
42,545
Net Income from Continuing & Discontinued Operation
-118,424
-167,342
-172,535
-265,294
-47,705
Normalized Income
-207,755.6922
-168,870
-134,575
-242,703
-46,275
Interest Income
--
21
65
1,283
--
Interest Expense
--
9,823
2,756
4,531
37
Net Interest Income
-9,831
-9,802
-38,828
-33,248
-4,253
EBIT
-193,904
-157,744
-169,970
-262,164
-48,206
EBITDA
-190,808
-156,142
-166,428
-258,981
-47,457
Reconciled Cost of Revenue
54,308
356
9,327
49,014
0
Reconciled Depreciation
3,096
1,602
3,542
3,183
749
Net Income from Continuing Operation Net Minority Interest
-206,168
-167,342
-172,535
-265,294
-47,705
Total Unusual Items Excluding Goodwill
1,588
1,528
-37,960
-22,591
-1,430
Total Unusual Items
1,588
1,528
-37,960
-22,591
-1,430
Normalized EBITDA
-192,396
-157,670
-128,468
-236,390
-46,027
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0.3078
0
0
0
0
12/31/2022 - 7/17/2026
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