Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
404,527
567,812
918,819
1,314,412
3,952,314
Cost of Revenue
374,506
525,769
846,624
1,244,231
3,769,892
Gross Profit
30,021
42,043
72,195
70,181
182,422
Operating Expense
61,361
75,432
118,236
174,594
309,739
Operating Income
-31,340
-33,389
-46,041
-104,413
-127,317
Net Non Operating Interest Income Expense
-9,220
-13,403
-18,684
-18,859
-45,991
Other Income Expense
1,121
849
2,597
6,217
25,054
Pretax Income
-39,439
-45,943
-62,128
-117,055
-148,254
Tax Provision
406
441
31
163
359
Net Income Common Stockholders
-39,845
-46,384
-62,159
-117,218
-148,613
Diluted NI Available to Com Stockholders
-39,845
-46,384
-62,159
-117,218
-148,613
Basic EPS
-9.75
-15.00
-22.70
-44.40
-91.50
Diluted EPS
-9.75
-15.00
-22.70
-44.40
-91.50
Basic Average Shares
4,069.2000
3,098.7000
2,741
2,638.5000
1,634.3200
Diluted Average Shares
4,069.2000
3,098.7000
2,741
2,638.5000
1,634.3200
Total Operating Income as Reported
-31,340
-33,389
-46,041
-104,413
-127,317
Total Expenses
435,867
601,201
964,860
1,418,825
4,079,631
Net Income from Continuing & Discontinued Operation
-39,845
-46,384
-62,159
-117,218
-148,613
Normalized Income
-39,899
-46,281.3000
-62,348.6000
-117,271.7200
-167,195.3800
Interest Expense
9,220
13,403
18,684
18,859
45,991
Net Interest Income
-9,220
-13,403
-18,684
-18,859
-45,991
EBIT
-30,219
-32,540
-43,444
-98,196
-102,263
EBITDA
-29,127
-31,561
-42,833
-97,468
-101,241
Reconciled Cost of Revenue
374,506
525,769
846,624
1,244,231
3,769,892
Reconciled Depreciation
1,092
979
611
728
1,022
Net Income from Continuing Operation Net Minority Interest
-39,845
-46,384
-62,159
-117,218
-148,613
Total Unusual Items Excluding Goodwill
90
-130
240
68
23,522
Total Unusual Items
90
-130
240
68
23,522
Normalized EBITDA
-29,217
-31,431
-43,073
-97,536
-124,763
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
36
-27.3000
50.4000
14.2800
4,939.6200
12/31/2022 - 12/11/2020
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