Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
95,152
71,118
31,648
35,220
8,355
Cost of Revenue
3,426
2,451
2,663
-1,079
6
Gross Profit
91,725
68,667
28,985
36,299
8,349
Operating Expense
287,744
294,555
313,483
290,843
360,485
Operating Income
-196,019
-225,888
-284,498
-254,544
-352,136
Net Non Operating Interest Income Expense
-5,617
-12,505
-4,461
2,807
1,733
Pretax Income
-211,410
-248,169
-284,209
-248,447
-337,680
Tax Provision
1,552
1,415
398
664
271
Net Income Common Stockholders
-212,964
-249,585
-284,608
-249,111
-337,951
Diluted NI Available to Com Stockholders
-212,964
-249,585
-284,608
-249,111
-337,951
Basic EPS
-0.73
-1.04
-1.52
-1.75
-2.61
Diluted EPS
-0.73
-1.04
-1.52
-1.75
-2.61
Basic Average Shares
294,990.1220
240,550.7860
187,134.5190
142,604.1650
129,873.9320
Diluted Average Shares
294,990.1220
240,550.7860
187,134.5190
142,604.1650
129,873.9320
Total Operating Income as Reported
-194,781
-224,651
-283,498
-253,447
-349,350
Total Expenses
291,170
297,006
316,146
289,764
360,491
Net Income from Continuing & Discontinued Operation
-212,964
-249,585
-284,608
-249,111
-337,951
Normalized Income
-202,612.6220
-239,233.6220
-288,308.0400
-249,111
-337,951
Interest Income
--
1,947
8,197
8,592
2,616
Interest Expense
--
14,452
12,658
5,785
883
Net Interest Income
-5,617
-12,505
-4,461
2,807
1,733
EBIT
-203,848
-233,717
-271,551
-242,662
-336,797
EBITDA
-203,848
-224,050
-261,805
-231,622
-319,636
Reconciled Cost of Revenue
3,426
2,451
2,663
-1,079
6
Reconciled Depreciation
--
9,667
9,746
11,040
17,161
Net Income from Continuing Operation Net Minority Interest
-212,964
-249,585
-284,608
-249,111
-337,951
Total Unusual Items Excluding Goodwill
-13,037
-13,037
4,660
0
0
Total Unusual Items
-13,037
-13,037
4,660
0
0
Normalized EBITDA
-190,811
-211,013
-266,465
-231,622
-319,636
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-2,685.6220
-2,685.6220
959.9600
0
0
12/31/2022 - 2/22/2017
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