Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
11,842
5,246
7,786
6,146
14,569
Cost of Revenue
8,438
2,690
3,488
5,041
11,614
Gross Profit
3,404
2,556
4,298
1,105
2,955
Operating Expense
46,115
34,960
31,413
84,115
109,757
Operating Income
-42,711
-32,404
-27,115
-83,010
-106,802
Net Non Operating Interest Income Expense
1,585
1,944
1,244
3,294
1,831
Other Income Expense
8,421
37,961
-46,741
-35,870
-56,051
Pretax Income
-32,705
7,501
-72,612
-115,586
-161,022
Tax Provision
-2,538
-2,538
5
7
-3,892
Net Income Common Stockholders
-30,167
10,039
-72,617
-115,593
-157,130
Diluted NI Available to Com Stockholders
-30,167
10,039
-72,617
-115,593
-157,130
Basic EPS
-0.71
0.26
-2.71
-4.51
-6.42
Diluted EPS
-0.71
0.24
-2.71
-4.51
-6.42
Basic Average Shares
43,490.9240
38,841.1160
26,774.8950
25,639.2700
24,473.2120
Diluted Average Shares
45,108.0400
42,125.9320
26,774.8950
25,639.2700
24,473.2120
Total Operating Income as Reported
-42,711
-32,404
-26,923
-120,956
-177,038
Total Expenses
54,553
37,650
34,901
89,156
121,371
Net Income from Continuing & Discontinued Operation
-30,167
10,039
-72,617
-115,593
-157,130
Normalized Income
-37,690.9939
-19,775.6000
-25,874
-77,809
-101,699.0560
Interest Income
1,585
1,944
1,244
3,294
1,831
Net Interest Income
1,585
1,944
1,244
3,294
1,831
EBIT
-42,711
-32,404
-27,115
-83,010
-106,802
EBITDA
-40,584
-31,312
-26,290
-78,635
-103,209
Reconciled Cost of Revenue
7,140
1,716
2,663
3,487
10,205
Reconciled Depreciation
2,127
1,092
825
4,375
3,593
Net Income from Continuing Operation Net Minority Interest
-30,167
10,039
-72,617
-115,593
-157,130
Total Unusual Items Excluding Goodwill
8,157
37,740
-46,743
-37,784
-56,794
Total Unusual Items
8,157
37,740
-46,743
-37,784
-56,794
Normalized EBITDA
-48,741
-69,052
20,453
-40,851
-46,415
Tax Rate for Calcs
0.0001
0.0002
0
0
0
Tax Effect of Unusual Items
633.0061
7,925.4000
0
0
-1,363.0560
12/31/2022 - 9/27/2021
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