Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
402,948
384,086
256,825
160,953
54,588
Cost of Revenue
325,102
303,309
227,458
151,239
60,239
Gross Profit
77,846
80,777
29,367
9,714
-5,651
Operating Expense
200,790
191,440
160,937
163,121
143,852
Operating Income
-122,944
-110,663
-131,570
-153,407
-149,503
Net Non Operating Interest Income Expense
-9,468
828
7,490
9,754
4,458
Other Income Expense
4,238
9,268
-4,905
8,229
38,823
Pretax Income
-128,174
-100,567
-128,985
-135,424
-106,222
Tax Provision
-5,461
-5,129
-2,284
42
18
Net Income Common Stockholders
-54,125
-41,351
-44,037
-42,427
-27,575
Diluted NI Available to Com Stockholders
-54,125
-41,351
-44,037
-42,427
-27,575
Basic EPS
-0.40
-0.31
-0.41
-0.46
-0.40
Diluted EPS
-0.40
-0.31
-0.41
-0.46
-0.40
Basic Average Shares
136,728.5000
133,474
108,131.7070
90,589
68,937.5000
Diluted Average Shares
136,728.5000
133,474
108,131.7070
90,589
68,937.5000
Total Operating Income as Reported
-122,944
-110,663
-131,570
-153,407
-149,503
Total Expenses
525,892
494,749
388,395
314,360
204,091
Net Income from Continuing & Discontinued Operation
-54,408
-41,574
-44,334
-42,427
-27,575
Normalized Income
-58,469.2647
-50,390.2100
-39,533.4999
-48,935.8100
-58,889.0200
Interest Income
6,375
6,974
7,563
9,754
4,479
Interest Expense
15,843
6,146
73
0
21
Net Interest Income
-9,468
828
7,490
9,754
4,458
EBIT
-112,331
-94,421
-128,912
-153,407
-106,201
EBITDA
-34,983
-20,405
-63,117
-101,446
-70,283
Reconciled Cost of Revenue
260,537
243,865
181,469
119,384
41,460
Reconciled Depreciation
77,348
74,016
65,795
51,961
35,918
Net Income from Continuing Operation Net Minority Interest
-54,408
-41,574
-44,334
-42,427
-27,575
Total Unusual Items Excluding Goodwill
4,242
9,290
-4,887
8,239
39,638
Total Unusual Items
4,242
9,290
-4,887
8,239
39,638
Normalized EBITDA
-39,225
-29,695
-58,230
-109,685
-109,921
Tax Rate for Calcs
0
0.0001
0
0.0002
0.0002
Tax Effect of Unusual Items
180.7353
473.7900
-86.4999
1,730.1900
8,323.9800
12/31/2022 - 11/20/2020
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