Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
468,220
407,320
333,615
124,456
52,158
Cost of Revenue
25,958
39,537
50,556
17,795
4,117
Gross Profit
442,262
367,783
283,059
106,661
48,041
Operating Expense
478,358
408,760
311,009
169,937
111,800
Operating Income
-36,096
-40,977
-27,950
-63,276
-63,759
Net Non Operating Interest Income Expense
-28,099
-28,398
-20,094
-8,874
-5,073
Other Income Expense
8,940
8,745
9,174
6,630
1,633
Pretax Income
-55,255
-60,630
-38,870
-65,520
-67,199
Tax Provision
215
969
266
547
8
Net Income Common Stockholders
-55,470
-61,599
-39,136
-66,067
-67,207
Diluted NI Available to Com Stockholders
-55,470
-61,599
-39,136
-66,067
-67,207
Basic EPS
-0.23
-0.26
-0.17
-0.30
-0.42
Diluted EPS
-0.23
-0.26
-0.17
-0.30
-0.42
Basic Average Shares
246,903.2280
241,033.7500
235,232.9270
219,331.2530
158,690.0830
Diluted Average Shares
246,903.2280
241,033.7500
235,232.9270
219,331.2530
158,690.0830
Total Operating Income as Reported
-36,096
-40,977
-27,950
-63,276
-63,759
Total Expenses
504,316
448,297
361,565
187,732
115,917
Net Income from Continuing & Discontinued Operation
-55,470
-61,599
-39,136
-66,067
-67,207
Normalized Income
-55,470
-61,599
-39,136
-66,067
-67,207
Interest Expense
28,099
28,398
20,094
8,874
5,073
Net Interest Income
-28,099
-28,398
-20,094
-8,874
-5,073
EBIT
-27,156
-32,232
-18,776
-56,646
-62,126
EBITDA
-24,095
-29,173
-16,713
-55,354
-60,982
Reconciled Cost of Revenue
25,958
39,537
50,556
17,795
4,117
Reconciled Depreciation
3,061
3,059
2,063
1,292
1,144
Net Income from Continuing Operation Net Minority Interest
-55,470
-61,599
-39,136
-66,067
-67,207
Normalized EBITDA
-24,095
-29,173
-16,713
-55,354
-60,982
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 6/19/2014
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