Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Operating Expense
1,165,290
923,675
569,546
393,041
209,261
Operating Income
-1,165,290
-923,675
-569,546
-393,041
-209,261
Net Non Operating Interest Income Expense
108,075
119,718
109,994
62,907
8,354
Other Income Expense
-7,046
37,329
-4,375
-72,132
-22,578
Pretax Income
-1,064,261
-766,628
-463,927
-402,266
-223,485
Net Income Common Stockholders
-1,064,261
-766,628
-463,927
-402,266
-223,485
Diluted NI Available to Com Stockholders
-1,064,261
-766,628
-463,927
-402,266
-223,485
Basic EPS
-7.63
-5.63
-3.80
-4.14
-3.44
Diluted EPS
-7.63
-5.63
-3.80
-4.14
-3.44
Basic Average Shares
139,164.94
136,089.51
121,997.35
97,157.69
64,877.99
Diluted Average Shares
139,164.94
136,089.51
121,997.35
97,157.69
64,877.99
Total Operating Income as Reported
-1,165,290
-923,675
-569,546
-468,041
-232,256
Total Expenses
1,165,290
923,675
569,546
393,041
209,261
Net Income from Continuing & Discontinued Operation
-1,064,261
-766,628
-463,927
-402,266
-223,485
Normalized Income
-1,064,261
-766,628
-463,927
-327,266
-200,490
Interest Income
108,075
119,718
109,994
62,907
8,356
Interest Expense
--
--
0
0
2
Net Interest Income
108,075
119,718
109,994
62,907
8,354
EBIT
-1,165,290
-923,675
-569,546
-393,041
-223,483
EBITDA
-1,138,513
-898,815
-553,701
-382,870
-214,030
Reconciled Depreciation
26,777
24,860
15,845
10,171
9,453
Net Income from Continuing Operation Net Minority Interest
-1,064,261
-766,628
-463,927
-402,266
-223,485
Total Unusual Items Excluding Goodwill
0
0
0
-75,000
-22,995
Total Unusual Items
0
0
0
-75,000
-22,995
Normalized EBITDA
-1,138,513
-898,815
-553,701
-307,870
-191,035
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 6/12/2020
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