Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,242
1,913
2,703
2,800.88
3,122.61
Cost of Revenue
561
569
1,437
1,085.93
1,347.96
Gross Profit
1,681
1,344
1,266
1,714.96
1,774.65
Operating Expense
108,157
95,480
78,595
49,837.24
34,011.19
Operating Income
-106,476
-94,136
-77,329
-48,122.28
-32,236.54
Net Non Operating Interest Income Expense
526
636
383
115.09
-523.34
Other Income Expense
3,535
-725
979
942.47
2,595.27
Pretax Income
-102,415
-94,225
-75,967
-47,064.72
-30,164.61
Tax Provision
492
0
0
-127.67
0
Net Income Common Stockholders
-103,564
-94,144
-76,291
-45,874.30
-30,164.61
Diluted NI Available to Com Stockholders
-103,564
-94,144
-76,291
--
--
Basic EPS
-1.95
-2.55
-3.77
-2.94
-2.26
Diluted EPS
-1.95
-2.55
-3.77
-2.94
-2.26
Basic Average Shares
64,000.04
36,911.47
20,252.92
15,605.88
13,362.58
Diluted Average Shares
64,000.04
36,911.47
20,252.92
15,605.88
13,362.58
Total Operating Income as Reported
-106,234
-93,894
-78,372
--
--
Total Expenses
108,718
96,049
80,032
50,923.16
35,359.15
Net Income from Continuing & Discontinued Operation
-103,564
-94,144
-76,291
-45,874.30
-30,164.61
Normalized Income
-103,343.20
-93,419
-76,766
-45,268.84
-31,516.54
Interest Income
--
709
430
437.54
209.85
Interest Expense
183
73
47
322.44
733.19
Net Interest Income
526
636
383
115.09
-523.34
EBIT
-102,232
-94,152
-75,920
-46,742.27
-29,431.42
EBITDA
-100,494
-92,491
-74,413
-44,841.43
-28,246.39
Reconciled Cost of Revenue
561
569
1,437
1,085.93
1,347.96
Reconciled Depreciation
1,738
1,661
1,507
1,900.85
1,185.03
Net Income from Continuing Operation Net Minority Interest
-103,564
-94,144
-76,291
-45,874.30
-30,164.61
Total Unusual Items Excluding Goodwill
-368
-725
475
-607.11
1,351.94
Total Unusual Items
-368
-725
475
-607.11
1,351.94
Normalized EBITDA
-100,126
-91,766
-74,888
-44,234.31
-29,598.33
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-147.20
0
0
-1.65
0
12/31/2022 - 12/13/2024
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