Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
287,013
159,855
60,792
55,235
Cost of Revenue
221,226
129,189
72,157
28,635
Gross Profit
65,787
30,666
-11,365
26,600
Operating Expense
404,455
291,363
196,346
158,476
Operating Income
-338,668
-260,697
-207,711
-131,876
Net Non Operating Interest Income Expense
11,936
-3,376
-20,373
-3,963
Other Income Expense
-73,828
-71,395
-3,049
382
Pretax Income
-400,560
-335,468
-231,133
-135,457
Tax Provision
-37,096
-37,128
0
0
Net Income Common Stockholders
-370,414
-333,963
-265,810
-156,271
Diluted NI Available to Com Stockholders
-370,414
-333,963
-265,810
-156,271
Basic EPS
-4.94
-4.83
-1.86
-1.23k
Diluted EPS
-4.94
-4.83
-1.86
-1.23k
Basic Average Shares
166,207
69,204
143,148
127.09
Diluted Average Shares
166,207
69,204
143,148
127.09
Total Operating Income as Reported
-338,659
-260,688
-209,453
-131,875
Total Expenses
625,681
420,552
268,503
187,111
Net Income from Continuing & Discontinued Operation
-363,464
-298,340
-231,133
-135,457
Normalized Income
-296,160.19
-234,002.79
-227,742
-135,311
Interest Income
25,708
18,187
2,597
2,920
Interest Expense
13,772
21,563
22,970
6,883
Net Interest Income
11,936
-3,376
-20,373
-3,963
EBIT
-386,788
-313,905
-208,163
-128,574
EBITDA
-341,660
-290,749
-195,618
-123,867
Reconciled Cost of Revenue
221,226
129,189
72,157
28,635
Reconciled Depreciation
45,128
23,156
12,545
4,707
Net Income from Continuing Operation Net Minority Interest
-363,464
-298,340
-231,133
-135,457
Total Unusual Items Excluding Goodwill
-74,173
-72,289
-3,391
-146
Total Unusual Items
-74,173
-72,289
-3,391
-146
Normalized EBITDA
-267,487
-218,460
-192,227
-123,721
Tax Rate for Calcs
0
0
0
0
Tax Effect of Unusual Items
-6,869.19
-7,951.79
0
0
12/31/2023 - 8/7/2025
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