Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
79,334
57,462
94,628
5,678
61,136
Cost of Revenue
--
--
--
--
0
Gross Profit
--
--
--
--
61,136
Operating Expense
117,960
144,480
169,233
186,444
174,359
Operating Income
-38,626
-87,018
-74,605
-180,766
-113,223
Net Non Operating Interest Income Expense
-8,834
-16,612
-8,018
2,927
-297
Pretax Income
-53,842
-110,010
-83,129
-177,839
-113,406
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-53,842
-110,010
-83,129
-177,839
-113,406
Diluted NI Available to Com Stockholders
-53,842
-110,010
-83,129
-177,839
-113,406
Basic EPS
-0.44
-1.60
-1.57
-3.17
-2.02
Diluted EPS
-0.44
-1.60
-1.57
-3.17
-2.02
Basic Average Shares
85,003.3990
68,467.5920
53,005.4310
56,143.9100
56,104.4090
Diluted Average Shares
85,003.3990
68,467.5920
53,005.4310
56,143.9100
56,104.4090
Total Operating Income as Reported
-45,006
-93,398
-75,111
-180,765
-113,110
Total Expenses
117,960
144,480
169,233
186,444
174,359
Net Income from Continuing & Discontinued Operation
-53,842
-110,010
-83,129
-177,839
-113,406
Normalized Income
-53,842
-110,010
-83,129
-177,839
-113,406
Interest Income
1,292
1,375
2,459
3,125
0
Interest Expense
10,126
17,987
10,477
198
297
Net Interest Income
-8,834
-16,612
-8,018
2,927
-297
EBIT
-43,716
-92,023
-72,652
-177,641
-113,109
EBITDA
-39,562
-84,461
-68,069
-173,325
-108,330
Reconciled Cost of Revenue
--
--
--
--
0
Reconciled Depreciation
4,154
7,562
4,583
4,316
3,982
Net Income from Continuing Operation Net Minority Interest
-53,842
-110,010
-83,129
-177,839
-113,406
Total Unusual Items Excluding Goodwill
--
--
--
-10,580
--
Total Unusual Items
--
--
--
-10,580
--
Normalized EBITDA
-39,562
-84,461
-68,069
-173,325
-108,330
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 2/28/2017
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