Breakdown
TTM
12/31/2025
12/31/2024
Total Revenue
148
0
0
Operating Expense
173,805
152,079
126,125
Operating Income
-173,657
-152,079
-126,125
Net Non Operating Interest Income Expense
6,469
1,864
4,922
Other Income Expense
-3,344
4,326
3,289
Pretax Income
-170,532
-145,889
-117,914
Net Income Common Stockholders
-231,667
-186,933
-161,481
Diluted NI Available to Com Stockholders
-231,667
-186,933
-161,481
Basic EPS
-1.88
-1.81
-2.01
Diluted EPS
-1.88
-1.81
-2.01
Basic Average Shares
123,519.86
80,374.21
80,401.06
Diluted Average Shares
123,519.86
80,374.21
80,401.06
Total Operating Income as Reported
-173,657
-152,079
-126,125
Total Expenses
173,805
152,079
126,125
Net Income from Continuing & Discontinued Operation
-170,532
-145,889
-117,914
Normalized Income
-170,532
-145,889
-117,914
Interest Income
7,698
3,386
6,408
Interest Expense
1,229
1,522
1,486
Net Interest Income
6,469
1,864
4,922
EBIT
-169,303
-144,367
-116,428
EBITDA
-166,876
-141,867
-114,328
Reconciled Depreciation
2,427
2,500
2,100
Net Income from Continuing Operation Net Minority Interest
-170,532
-145,889
-117,914
Normalized EBITDA
-166,876
-141,867
-114,328
Tax Rate for Calcs
0
0
0
Tax Effect of Unusual Items
0
0
0
12/31/2024 - 6/10/2026
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