Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
50,366
38,632
1,554
0
3,841
Cost of Revenue
43,536
32,438
579
3,656
3,035
Gross Profit
6,830
6,194
975
200
806
Operating Expense
104,751
97,992
48,393
3,384.8100
47,761
Operating Income
-97,921
-91,798
-47,418
-3,384.8100
-46,955
Net Non Operating Interest Income Expense
--
--
2,465.1380
5,751.5960
-57,036
Other Income Expense
19,257
-114,889
-14,729
-10,787
-105
Pretax Income
-80,633
-206,687
-62,147
2,366.7860
-104,096
Tax Provision
383
217
-952
1,027.6440
534
Net Income Common Stockholders
-81,016
-206,904
-61,195
1,339.1420
-106,455
Diluted NI Available to Com Stockholders
-81,016
-206,904
-61,195
1,339.1420
-106,455
Total Operating Income as Reported
-97,929
-103,841
-47,635
-3,384.8100
-50,216
Total Expenses
148,287
130,430
48,972
3,384.8100
50,796
Net Income from Continuing & Discontinued Operation
-81,016
-206,904
-61,195
1,339.1420
-104,630
Normalized Income
-91,927
-120,653.7717
-45,494.1000
1,339.1420
-104,892.6326
Interest Income
--
--
2,465.1380
5,751.5960
--
Interest Expense
--
--
--
38,977
57,036
Net Interest Income
--
--
2,465.1380
5,751.5960
-57,036
EBIT
-97,921
-91,798
-47,418
-3,384.8100
-47,060
EBITDA
-96,968
-90,603
-46,532
-3,384.8100
-44,309
Reconciled Cost of Revenue
43,536
32,438
579
3,656
3,035
Reconciled Depreciation
953
1,195
886
2,040
2,751
Net Income from Continuing Operation Net Minority Interest
-81,016
-206,904
-61,195
1,339.1420
-104,630
Total Unusual Items Excluding Goodwill
18,185
-115,881
-15,940
-1,000
354
Total Unusual Items
18,185
-115,881
-15,940
-1,000
354
Normalized EBITDA
-115,153
25,278
-30,592
-3,384.8100
-44,663
Tax Rate for Calcs
0.0004
0.0003
0
0.0003
0.0003
Tax Effect of Unusual Items
7,274
-29,630.7717
-239.1000
0
91.3674
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