Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
130,047
95,193
50,335
54,910
36,958
Cost of Revenue
97,548
83,687
66,058
60,054
33,389
Gross Profit
32,499
11,506
-15,723
-5,144
3,569
Operating Expense
152,055
109,639
73,364
95,809
65,429
Operating Income
-119,556
-98,133
-89,087
-100,953
-61,860
Net Non Operating Interest Income Expense
-29,824
-26,157
-30,339
-25,768
-17,487
Other Income Expense
-108,720
-77,846
-609
33,853
-11,683
Pretax Income
-258,100
-202,136
-120,035
-92,868
-91,030
Tax Provision
11,260
-3,289
1,498
-3,214
-11,833
Net Income Common Stockholders
-258,555
-198,847
-121,533
-89,654
-79,197
Diluted NI Available to Com Stockholders
-258,555
-198,847
-121,533
-89,654
-79,197
Basic EPS
-0.31
0.30
-0.34
-0.33
-0.33
Diluted EPS
-0.31
0.30
-0.34
-0.33
-0.33
Basic Average Shares
836,185.4640
671,730.3230
359,206.8590
274,057.2130
240,100.0230
Diluted Average Shares
836,185.4640
671,730.3230
359,206.8590
274,057.2130
240,100.0230
Total Operating Income as Reported
-145,802
-124,379
-89,087
-100,953
--
Total Expenses
249,603
193,326
139,422
155,863
98,818
Net Income from Continuing & Discontinued Operation
-258,555
-198,847
-121,533
-89,654
-79,197
Normalized Income
-190,100
-125,552.8000
-120,678.2200
-122,569.9800
-72,065.4000
Interest Income
9,095
4,398
2,612
1,568
--
Interest Expense
26,690
28,659
31,565
26,340
17,134
Net Interest Income
-29,824
-26,157
-30,339
-25,768
-17,487
EBIT
-231,410
-173,477
-88,470
-66,528
-73,896
EBITDA
-227,790
-170,228
-85,270
-57,817
-67,712
Reconciled Cost of Revenue
97,548
83,687
66,058
60,054
33,389
Reconciled Depreciation
3,620
3,249
3,200
8,711
6,184
Net Income from Continuing Operation Net Minority Interest
-258,555
-198,847
-121,533
-89,654
-79,197
Total Unusual Items Excluding Goodwill
-68,455
-74,790
-1,082
33,934
-8,490
Total Unusual Items
-68,455
-74,790
-1,082
33,934
-8,490
Normalized EBITDA
-159,335
-95,438
-84,188
-91,751
-59,222
Tax Rate for Calcs
0
0
0.0002
0
0.0002
Tax Effect of Unusual Items
0
-1,495.8000
-227.2200
1,018.0200
-1,358.4000
12/31/2022 - 4/22/2021
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