Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
59
59
441
1,924
18,051
Cost of Revenue
--
0
-366
1,284
3,434
Gross Profit
--
59
807
640
14,617
Operating Expense
91,419
72,984
41,678
24,084
52,057
Operating Income
-91,360
-72,925
-40,871
-23,444
-37,440
Net Non Operating Interest Income Expense
5,671
4,351
3,312
-3,417
-4,170
Other Income Expense
-14,474
-9,520
2,544
-4,669
-20
Pretax Income
-100,163
-78,094
-35,015
-31,530
-41,630
Tax Provision
170
165
114
14
28
Net Income Common Stockholders
-100,333
-78,259
-35,129
-31,544
-41,658
Diluted NI Available to Com Stockholders
-100,333
-78,259
-35,129
-31,544
-41,658
Basic EPS
-4.41
-5.84
-7.94
-113.58
-1.06k
Diluted EPS
-4.41
-5.84
-20.91
-113.58
-1.06k
Basic Average Shares
24,027.92
13,404.83
4,426.15
277.73
39.18
Diluted Average Shares
24,027.92
13,404.83
7,496.39
277.73
39.18
Total Operating Income as Reported
-91,360
-72,925
-68,512
-27,351
--
Total Expenses
91,419
72,984
41,312
25,368
55,491
Net Income from Continuing & Discontinued Operation
-100,333
-78,259
-35,129
-31,544
-41,658
Normalized Income
-91,648.60
-71,173.26
-37,020.97
-28,109.38
-41,658
Interest Expense
--
--
-3,317
3,417
4,170
Net Interest Income
5,671
4,351
3,312
-3,417
-4,170
EBIT
-91,360
-72,925
-40,871
-23,444
-37,440
EBITDA
-91,251
-72,581
-40,702
-23,286
-37,274
Reconciled Cost of Revenue
--
0
-366
1,284
3,306
Reconciled Depreciation
109
344
169
158
166
Net Income from Continuing Operation Net Minority Interest
-100,333
-78,259
-35,129
-31,544
-41,658
Total Unusual Items Excluding Goodwill
-14,474
-9,520
2,544
-4,627
0
Total Unusual Items
-14,474
-9,520
2,544
-4,627
0
Normalized EBITDA
-76,777
-63,061
-43,246
-18,659
-37,274
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-5,789.60
-2,434.26
652.03
-1,192.38
0
12/31/2022 - 10/14/2015
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