Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
21,582
21,622
27,476
54,189
47,681
Cost of Revenue
117,990
121,339
99,430
64,506
41,241
Gross Profit
-96,408
-99,717
-71,954
-10,317
6,440
Operating Expense
19,300
38,696
41,226
32,744
169,324
Operating Income
-115,708
-138,413
-113,180
-43,061
-162,884
Net Non Operating Interest Income Expense
-18,806
-18,586
-7,486
-400
-25,417
Other Income Expense
-15,174
-17,434
-1,017,370
-5,458
24,597
Pretax Income
-149,688
-174,433
-1,138,036
-48,919
-163,704
Tax Provision
178
109
0
287
-6,188
Net Income Common Stockholders
-149,866
-174,542
-1,138,036
-49,206
-191,626
Diluted NI Available to Com Stockholders
-149,866
-174,542
-1,138,036
-49,206
-191,626
Basic EPS
-7.81
-9.70
-180.80
-12.84
-50.00
Diluted EPS
-7.81
-9.70
-180.80
-12.84
-50.00
Basic Average Shares
19,367.7420
18,064.7210
6,295.6070
3,832.5350
3,832.5350
Diluted Average Shares
19,367.7420
18,064.7210
6,295.6070
3,832.5350
3,832.5350
Total Operating Income as Reported
-115,708
-138,413
-113,180
-43,061
-164,678
Total Expenses
137,290
160,035
140,656
97,250
210,565
Net Income from Continuing & Discontinued Operation
-149,866
-174,542
-1,138,036
-49,206
-191,626
Normalized Income
-140,051.2000
-159,745.3000
-120,528
-44,129.4600
-177,401.9019
Interest Income
-157
10
451
384
--
Interest Expense
18,649
18,596
7,937
784
25,417
Net Interest Income
-18,806
-18,586
-7,486
-400
-25,417
EBIT
-131,039
-155,837
-1,130,099
-48,135
-138,287
EBITDA
-131,039
-155,837
-1,129,832
-47,874
-112,819
Reconciled Cost of Revenue
117,990
121,339
99,430
64,506
41,241
Reconciled Depreciation
--
0
267
261
25,468
Net Income from Continuing Operation Net Minority Interest
-149,866
-174,542
-1,138,036
-49,206
-153,548
Total Unusual Items Excluding Goodwill
-16,358
-18,730
-1,017,508
-6,426
24,791
Total Unusual Items
-16,358
-18,730
-1,017,508
-6,426
24,791
Normalized EBITDA
-114,681
-137,107
-112,324
-41,448
-137,610
Tax Rate for Calcs
0.0004
0.0002
0
0.0002
0
Tax Effect of Unusual Items
-6,543.2000
-3,933.3000
0
-1,349.4600
937.0981
12/31/2022 - 7/31/2019
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