Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
3,474
7,936
10,905
9,984
5,194
Gross Profit
-3,474
-7,936
-10,905
-9,984
-5,194
Operating Expense
48,523
51,750
74,229
45,094
49,971
Operating Income
-51,997
-59,686
-85,134
-55,078
-55,165
Net Non Operating Interest Income Expense
-4,812
1,529
-585
-8,600
-1,055
Other Income Expense
-9,548
-46,620
12,834
8,095
8,906
Pretax Income
-66,357
-104,777
-72,885
-55,583
-47,314
Tax Provision
400
400
400
400
400
Net Income Common Stockholders
-66,757
-105,177
-73,285
-55,983
-47,714
Average Dilution Earnings
--
--
--
0
-3,850
Diluted NI Available to Com Stockholders
-66,757
-105,177
-73,285
-55,983
-51,564
Basic EPS
-0.44
-0.68
-0.71
-0.93
-0.86
Diluted EPS
-0.44
-0.68
-0.71
-0.93
-0.90
Basic Average Shares
179,528.0990
154,028.1520
103,131.3740
60,089.1510
55,600.6360
Diluted Average Shares
180,048.8020
154,028.1520
103,131.3740
60,089.1510
57,052.6910
Total Operating Income as Reported
-67,427
-59,686
-86,282
-55,104
-55,191
Total Expenses
51,997
59,686
85,134
55,078
55,165
Net Income from Continuing & Discontinued Operation
-66,757
-105,177
-73,285
-55,983
-47,714
Normalized Income
-61,028.2000
-70,668.8760
-82,784.7268
-61,971.6810
-54,308.8930
Interest Income
4,166
3,038
3,611
2,698
701
Interest Expense
9,030
1,509
4,146
11,277
1,730
Net Interest Income
-4,812
1,529
-585
-8,600
-1,055
EBIT
-57,327
-103,268
-68,739
-44,306
-45,584
EBITDA
-53,827
-95,925
-59,646
-36,158
-41,027
Reconciled Cost of Revenue
3,474
7,936
10,905
9,984
5,194
Reconciled Depreciation
3,500
7,343
9,093
8,148
4,557
Net Income from Continuing Operation Net Minority Interest
-66,757
-105,177
-73,285
-55,983
-47,714
Total Unusual Items Excluding Goodwill
-9,548
-46,620
12,834
8,095
8,906
Total Unusual Items
-9,548
-46,620
12,834
8,095
8,906
Normalized EBITDA
-44,279
-49,305
-72,480
-44,253
-49,933
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-3,819.2000
-12,111.8760
3,334.2732
2,106.3190
2,311.1070
12/31/2022 - 1/8/2021
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