Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
5,119
5,570
37,325
47,261
76,812
Cost of Revenue
5,078
10,656
31,909
21,808
39,265
Gross Profit
41
-5,086
5,416
25,453
37,547
Operating Expense
121,101
122,828
104,435
144,942
141,011
Operating Income
-121,060
-127,914
-99,019
-119,489
-103,464
Net Non Operating Interest Income Expense
-4,018
-3,831
-1,094
-1,874
-679
Pretax Income
-125,312
-131,979
-100,348
-121,364
-104,144
Tax Provision
36
5
85
38
70
Net Income Common Stockholders
-125,347
-131,984
-100,433
-121,402
-104,215
Diluted NI Available to Com Stockholders
-125,347
-131,984
-100,433
-121,402
-104,215
Basic EPS
-0.39
-0.56
-6.75
-4.62
-1.82
Diluted EPS
-0.39
-0.56
-6.75
-4.62
-1.82
Basic Average Shares
395,247.7540
234,620.1620
148,398.2320
26,319.3950
57,370.8650
Diluted Average Shares
395,247.7540
234,620.1620
148,398.2320
26,319.3950
57,370.8650
Total Operating Income as Reported
-121,061
-127,915
-99,020
-119,490
-103,465
Total Expenses
126,179
133,484
136,344
166,750
180,276
Net Income from Continuing & Discontinued Operation
-125,347
-131,984
-100,433
-121,402
-104,215
Normalized Income
-125,347
-131,984
-100,433
-121,402
-104,215
Interest Income
--
210
1,470
1,180
859
Interest Expense
--
4,412
2,564
3,054
1,538
Net Interest Income
-4,018
-3,831
-1,094
-1,874
-679
EBIT
-120,713
-127,567
-97,784
-118,310
-102,606
EBITDA
-49,327
-54,679
-66,517
-94,653
-86,222
Reconciled Cost of Revenue
5,078
10,656
31,909
21,808
39,265
Reconciled Depreciation
71,386
30,140
26,338
20,255
16,384
Net Income from Continuing Operation Net Minority Interest
-125,347
-131,984
-100,433
-121,402
-104,215
Normalized EBITDA
-49,327
-54,679
-66,517
-94,653
-86,222
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 2/20/2013
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