Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Operating Expense
208,675
172,192
113,267
66,230.33
39,391.09
Operating Income
-208,675
-172,192
-113,267
-66,230.33
-39,391.09
Net Non Operating Interest Income Expense
-6,330
-4,850
1,488
2,451.22
-978.95
Pretax Income
-226,482
-177,042
-111,779
-63,779.12
-40,370.04
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-226,482
-177,042
-111,779
-63,779.12
-40,370.04
Diluted NI Available to Com Stockholders
-226,482
-177,042
-111,779
-63,779.12
-40,370.04
Basic EPS
-4.30
-3.79
-2.83
-2.69
-2.64
Diluted EPS
-4.30
-3.79
-2.83
-2.69
-2.64
Basic Average Shares
52,398.12
46,757.69
39,449.39
23,679.47
15,418.54
Diluted Average Shares
52,398.12
46,757.69
39,449.39
23,679.47
15,418.54
Total Operating Income as Reported
-208,675
-172,192
-113,267
-66,230.33
-39,391.09
Total Expenses
208,675
172,192
113,267
66,230.33
39,391.09
Net Income from Continuing & Discontinued Operation
-226,482
-177,042
-111,779
-63,779.12
-40,370.04
Normalized Income
-215,005
-177,042
-111,779
-63,779.12
-40,370.04
Interest Income
15,939
12,298
11,768
7,777.60
1,127.16
Interest Expense
22,269
17,148
10,280
5,326.39
2,106.11
Net Interest Income
-6,330
-4,850
1,488
2,451.22
-978.95
EBIT
-204,213
-159,894
-101,499
-58,452.73
-38,263.93
EBITDA
-204,017
-159,727
-101,369
-58,309.96
-38,053.01
Reconciled Depreciation
196
167
130
142.77
210.92
Net Income from Continuing Operation Net Minority Interest
-226,482
-177,042
-111,779
-63,779.12
-40,370.04
Total Unusual Items Excluding Goodwill
-11,477
--
--
--
0
Total Unusual Items
-11,477
--
--
--
0
Normalized EBITDA
-192,540
-159,727
-101,369
-58,309.96
-38,053.01
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 9/20/2017
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