Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
199,712
220,583
112,508
152,386
97,102
Cost of Revenue
34,012
20,912
35,926
7,150
6,266
Gross Profit
165,700
199,671
76,582
145,236
90,836
Operating Expense
320,428
316,052
413,837
688,290
893,800
Operating Income
-154,728
-116,381
-337,255
-543,054
-802,964
Net Non Operating Interest Income Expense
-69,632
-35,506
-30,176
-39,107
-17,124
Pretax Income
-313,559
-105,571
-263,323
-294,253
-820,089
Tax Provision
2,625
6,124
434
3,668
7,807
Net Income Common Stockholders
-316,185
-111,696
-263,757
-297,921
-827,896
Diluted NI Available to Com Stockholders
-316,185
-111,696
-263,757
-297,921
-827,896
Basic EPS
-1.38
-0.52
-1.45
-1.67
-4.67
Diluted EPS
-1.38
-0.52
-1.45
-1.67
-4.67
Basic Average Shares
244,082.0450
214,698.9590
182,446.9280
178,247
177,433.9340
Diluted Average Shares
244,082.0450
214,698.9590
182,446.9280
178,247
177,433.9340
Total Operating Income as Reported
-159,956
-33,122
-232,014
-255,145
-802,965
Total Expenses
354,440
336,964
449,763
695,440
900,066
Net Income from Continuing & Discontinued Operation
-316,185
-111,696
-263,757
-297,921
-827,896
Normalized Income
-262,663.2000
-148,927.8246
-347,450.2251
-529,254.2745
-827,896
Interest Expense
26,813
42,637
18,991
20,668
17,172
Net Interest Income
-69,632
-35,506
-30,176
-39,107
-17,124
EBIT
-101,281
-62,934
-244,332
-273,585
-802,917
EBITDA
-85,476
-45,488
-226,465
-254,551
-783,088
Reconciled Cost of Revenue
34,012
20,912
35,926
7,150
6,266
Reconciled Depreciation
15,805
17,446
17,867
19,034
19,829
Net Income from Continuing Operation Net Minority Interest
-316,185
-111,696
-263,757
-297,921
-827,896
Total Unusual Items Excluding Goodwill
-89,203
46,314
104,109
287,907
0
Total Unusual Items
-89,203
46,314
104,109
287,907
0
Normalized EBITDA
3,727
-91,802
-330,574
-542,458
-783,088
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-35,681.2000
9,082.1754
20,415.7749
56,573.7255
0
12/31/2022 - 6/16/2017
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