Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
19,391
12,122
12,706
6,309
162
Gross Profit
-19,391
-12,122
-12,706
-6,309
-162
Operating Expense
208,043
213,809
158,369
116,359
54,313
Operating Income
-227,434
-225,931
-171,075
-122,668
-54,475
Net Non Operating Interest Income Expense
-281,196
-170,011
-87,539
-50,285
0
Other Income Expense
139,630
-33,695
536,061
-48,687
-5,596
Pretax Income
-369,000
-429,637
277,447
-221,640
-60,071
Net Income Common Stockholders
-358,594
-306,434
-61,751
-182,745
-84,353
Diluted NI Available to Com Stockholders
-358,594
-306,434
-61,751
-182,745
-84,353
Basic EPS
-1.36
-1.17
-0.24
-0.94
-0.65
Diluted EPS
-1.36
-1.17
-0.24
-0.94
-0.65
Basic Average Shares
264,329
262,164
258,535
194,595
130,136
Diluted Average Shares
264,329
262,164
258,535
194,595
130,136
Total Operating Income as Reported
-227,434
-225,931
-171,075
-122,668
-54,475
Rent Expense Supplemental
--
--
10,775
6,141
1,119
Total Expenses
227,434
225,931
171,075
122,668
54,475
Net Income from Continuing & Discontinued Operation
-358,594
-306,434
-61,751
-162,261
-60,071
Normalized Income
-491,667
-265,290
-461,286.72
-107,927
-54,324
Interest Expense
174,716
89,541
22,203
8,895
0
Net Interest Income
-281,196
-170,011
-87,539
-50,285
0
EBIT
-194,284
-340,096
299,650
-212,745
-60,071
EBITDA
-178,432
-327,974
306,326
-209,597
-59,153
Reconciled Cost of Revenue
19,391
12,122
12,706
6,309
162
Reconciled Depreciation
15,852
12,122
6,676
3,148
918
Net Income from Continuing Operation Net Minority Interest
-358,594
-306,434
-61,751
-162,261
-60,071
Total Unusual Items Excluding Goodwill
133,073
-41,144
537,227
-54,334
-5,747
Total Unusual Items
133,073
-41,144
537,227
-54,334
-5,747
Normalized EBITDA
-311,505
-286,830
-230,901
-155,263
-53,406
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
137,691.28
0
0
12/31/2022 - 6/16/2015
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