Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
246,474
130,016
43,073
22,042
11,131
Cost of Revenue
174,210
77,488
20,597
8,108
2,944
Gross Profit
72,264
52,528
22,476
13,934
8,187
Operating Expense
1,078,458
686,243
254,931
171,688
93,933
Operating Income
-1,006,194
-633,715
-232,455
-157,754
-85,746
Net Non Operating Interest Income Expense
58,464
10,283
18,249
19,322
7,093
Other Income Expense
-460,363
66,739
-117,382
-19,291
30,142
Pretax Income
-1,408,093
-556,693
-331,588
-157,723
-48,511
Tax Provision
-41,764
-44,572
59
48
0
Net Income Common Stockholders
-1,363,670
-510,378
-331,647
-157,771
-48,511
Diluted NI Available to Com Stockholders
-1,363,670
-510,378
-331,647
-157,771
-48,511
Basic EPS
-3.87
-1.82
-1.56
-0.78
-0.25
Diluted EPS
-3.87
-1.82
-1.56
-0.78
-0.25
Basic Average Shares
342,015.63
280,345.05
213,029.37
202,576.49
197,727.64
Diluted Average Shares
342,015.63
280,345.05
213,029.37
202,576.49
197,727.64
Total Operating Income as Reported
-1,006,194
-633,715
-232,455
-157,754
-85,746
Total Expenses
1,252,668
763,731
275,528
179,796
96,877
Net Income from Continuing & Discontinued Operation
-1,363,670
-510,378
-331,647
-157,771
-48,511
Normalized Income
-855,508.75
-571,684.49
-214,540
-138,565
-78,647
Interest Income
104,178
55,997
18,249
19,322
7,093
Net Interest Income
58,464
10,283
18,249
19,322
7,093
EBIT
-1,006,194
-633,715
-232,455
-157,754
-85,746
EBITDA
-852,151
-551,711
-213,801
-147,379
-80,142
Reconciled Cost of Revenue
174,210
77,488
20,597
8,108
2,944
Reconciled Depreciation
154,043
82,004
18,654
10,375
5,604
Net Income from Continuing Operation Net Minority Interest
-1,363,670
-510,378
-331,647
-157,771
-48,511
Total Unusual Items Excluding Goodwill
-523,694
66,710
-117,107
-19,206
30,136
Total Unusual Items
-523,694
66,710
-117,107
-19,206
30,136
Normalized EBITDA
-328,457
-618,421
-96,694
-128,173
-110,278
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-15,532.75
5,403.51
0
0
0
12/31/2022 - 1/4/2021
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