Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,616
6,440
29,621
46,803
140,734
Cost of Revenue
4,327
556
15,561
3,962
20,280
Gross Profit
289
5,884
14,060
42,841
120,454
Operating Expense
50,537
51,226
145,022
352,956
421,479
Operating Income
-50,248
-45,342
-130,962
-310,115
-301,025
Net Non Operating Interest Income Expense
-4,956
-5,816
-2,951
-501
6,156
Other Income Expense
24,290
-7,136
-19,454
-12,606
--
Pretax Income
-30,914
-58,294
-153,367
-323,222
-294,869
Tax Provision
-1
-90
-269
-252
358
Earnings from Equity Interest Net of Tax
--
--
--
2,638
1,573
Net Income Common Stockholders
183,192
183,452
-47,579
-284,232
-293,654
Diluted NI Available to Com Stockholders
183,192
183,452
-47,579
-284,232
-293,654
Basic EPS
45.30
45.37
-12.00
-73.00
-78.50
Diluted EPS
45.30
45.37
-12.00
-73.00
-78.50
Basic Average Shares
4,047
4,043
4,001.7600
3,892.1200
3,743.2800
Diluted Average Shares
4,047
4,043
4,001.7600
3,892.1200
3,743.2800
Total Operating Income as Reported
-50,315
-45,895
-150,416
-322,721
-301,025
Total Expenses
54,864
51,782
160,583
356,918
441,759
Net Income from Continuing & Discontinued Operation
183,192
183,452
-47,579
-284,232
-293,654
Normalized Income
-55,202.2143
-51,082.2720
-133,678.1216
-310,376.6060
-293,654
Interest Income
4,333
2,943
5,296
7,594
7,596
Interest Expense
9,289
8,759
8,247
8,095
1,440
Net Interest Income
-4,956
-5,816
-2,951
-501
6,156
EBIT
-21,625
-49,535
-145,120
-315,127
-293,429
EBITDA
-21,412
-48,787
-142,428
-305,197
-282,825
Reconciled Cost of Revenue
4,327
556
15,561
3,962
20,280
Reconciled Depreciation
213
748
2,692
9,930
10,604
Net Income from Continuing Operation Net Minority Interest
-30,913
-58,204
-153,098
-322,970
-293,654
Total Unusual Items Excluding Goodwill
24,290
-7,136
-19,454
-12,606
0
Total Unusual Items
24,290
-7,136
-19,454
-12,606
0
Normalized EBITDA
-45,702
-41,651
-122,974
-292,591
-282,825
Tax Rate for Calcs
0
0
0
0
0.0002
Tax Effect of Unusual Items
0.7857
-14.2720
-34.1216
-12.6060
0
12/31/2022 - 11/14/2014
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