Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
267,174
354,823
339,104
284,957
245,948
Cost of Revenue
206,738
291,232
277,356
243,763
221,213
Gross Profit
60,436
63,591
61,748
41,194
24,735
Operating Expense
147,651
196,648
187,302
303,910
259,190
Operating Income
-87,215
-133,057
-125,554
-262,716
-234,455
Net Non Operating Interest Income Expense
--
83
1,684
-621
-5,140
Other Income Expense
--
26,708
144,518
168,344
7,494
Pretax Income
--
-106,266
20,648
-94,993
-232,101
Tax Provision
--
-20,260
-7,655
-1,889
7,487
Net Income Common Stockholders
-80,628
-84,710
30,833
-91,753
-244,038
Diluted NI Available to Com Stockholders
-80,628
-84,710
30,833
-91,753
-244,038
Basic EPS
-1.18
-12.96
45.25
-357.66
-10.80k
Diluted EPS
-1.18
-12.96
45.25
-357.66
-10.80k
Basic Average Shares
24,307.3090
6,538.1640
681.3960
256.5390
23.0950
Diluted Average Shares
24,307.3090
6,538.1640
681.3960
256.5390
23.0950
Total Operating Income as Reported
-87,457
-133,299
-125,662
-265,170
-249,393
Total Expenses
354,389
487,880
464,658
547,673
480,403
Net Income from Continuing & Discontinued Operation
-80,628
-84,710
30,833
-91,753
-244,038
Normalized Income
-90,962.4000
-98,650.1817
36,454.2500
-91,450.1447
-232,860
Interest Expense
--
--
--
621
5,140
Net Interest Income
--
83
1,684
-621
-5,140
EBIT
-87,215
-133,057
-125,554
-262,716
-234,455
EBITDA
-87,215
-121,323
-123,982
-260,901
-231,114
Reconciled Cost of Revenue
206,738
291,232
277,356
243,763
221,213
Reconciled Depreciation
--
11,734
1,572
1,815
3,341
Net Income from Continuing Operation Net Minority Interest
-80,628
-84,710
30,833
-91,753
-244,038
Total Unusual Items Excluding Goodwill
17,224
17,224
-7,495
-309
-14,904
Total Unusual Items
17,224
17,224
-7,495
-309
-14,904
Normalized EBITDA
-104,439
-138,547
-116,487
-260,592
-216,210
Tax Rate for Calcs
0.0004
0.0002
0.0003
0
0.0003
Tax Effect of Unusual Items
6,889.6000
3,283.8183
-1,873.7500
-6.1447
-3,726
12/31/2022 - 11/1/2019
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