Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
204,907
169,384
111,101
83,279
41,029
Cost of Revenue
103,273
85,948
70,641
74,965
30,099
Gross Profit
101,634
83,436
40,460
8,314
10,930
Operating Expense
164,238
157,435
144,637
214,831
156,353
Operating Income
-62,604
-73,999
-104,177
-206,517
-145,423
Net Non Operating Interest Income Expense
9,604
9,485
7,023
-265
-486
Other Income Expense
836
1,202
646
-166,805
7,654
Pretax Income
-52,164
-63,312
-96,508
-373,587
-138,255
Tax Provision
1,163
-2,935
537
523
305
Net Income Common Stockholders
-53,327
-60,377
-97,045
-374,110
-138,560
Diluted NI Available to Com Stockholders
-53,327
-60,377
-97,045
-374,110
-138,560
Basic EPS
-0.83
-1.07
-2.08
-10.10
-7.80
Diluted EPS
-0.83
-1.07
-2.08
-10.10
-7.80
Basic Average Shares
61,387.25
56,334.91
46,584.48
37,042.08
17,792.32
Diluted Average Shares
61,387.25
56,334.91
46,584.48
37,042.08
17,792.32
Total Operating Income as Reported
-62,604
-73,999
-104,177
-373,192
-145,423
Total Expenses
267,511
243,383
215,278
289,796
186,452
Net Income from Continuing & Discontinued Operation
-53,327
-60,377
-97,045
-374,110
-138,560
Normalized Income
-53,327
-60,377
-97,045
-242,436.75
-138,560
Interest Income
9,604
9,485
8,846
9,038
2,208
Interest Expense
342
0
1,823
9,303
2,694
Net Interest Income
9,604
9,485
7,023
-265
-486
EBIT
-51,917
-63,312
-94,685
-364,284
-135,561
EBITDA
-37,592
-50,423
-79,945
-342,617
-123,375
Reconciled Cost of Revenue
103,273
85,948
70,641
74,965
30,099
Reconciled Depreciation
14,325
12,889
14,740
21,667
12,186
Net Income from Continuing Operation Net Minority Interest
-53,327
-60,377
-97,045
-374,110
-138,560
Total Unusual Items Excluding Goodwill
0
--
0
-166,675
0
Total Unusual Items
0
--
0
-166,675
0
Normalized EBITDA
-37,592
-50,423
-79,945
-175,942
-123,375
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
-35,001.75
0
12/31/2022 - 10/9/2020
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