Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
10,060
6,497
1,487
0
0
Operating Expense
97,243
81,181
53,537
34,794
19,764
Operating Income
-87,183
-74,684
-52,050
-34,794
-19,764
Net Non Operating Interest Income Expense
14,079
11,009
8,103
5,377
1,647
Other Income Expense
-36
-56
-33
776
188
Pretax Income
-73,140
-63,731
-43,980
-28,641
-17,929
Net Income Common Stockholders
-73,140
-63,731
-43,980
-28,641
-17,929
Diluted NI Available to Com Stockholders
-73,140
-63,731
-43,980
-28,641
-17,929
Basic EPS
-1.32
-1.21
-1.26
-0.82
-0.51
Diluted EPS
-1.32
-1.21
-1.26
-0.82
-0.51
Basic Average Shares
55,319.05
52,522.28
34,864.86
34,864.86
34,864.86
Diluted Average Shares
55,319.05
52,522.28
34,864.86
34,864.86
34,864.86
Total Operating Income as Reported
-87,183
-74,684
-52,050
-34,794
-19,764
Total Expenses
97,243
81,181
53,537
34,794
19,764
Net Income from Continuing & Discontinued Operation
-73,140
-63,731
-43,980
-28,641
-17,929
Normalized Income
-73,140
-63,731
-43,972
-29,441
-18,129
Interest Income
14,079
11,009
8,103
5,377
1,647
Net Interest Income
14,079
11,009
8,103
5,377
1,647
EBIT
-87,183
-74,684
-52,050
-34,794
-19,764
EBITDA
-84,359
-72,355
-50,475
-33,598
-19,319
Reconciled Depreciation
2,824
2,329
1,575
1,120
445
Net Income from Continuing Operation Net Minority Interest
-73,140
-63,731
-43,980
-28,641
-17,929
Total Unusual Items Excluding Goodwill
--
--
-8
800
200
Total Unusual Items
--
--
-8
800
200
Normalized EBITDA
-84,359
-72,355
-50,467
-34,398
-19,519
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/9/2026
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