Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
154,593
92,390
15,936
6,155
13,164
Cost of Revenue
65,291
43,600
6,659
4,982
9,546
Gross Profit
89,302
48,790
9,277
1,173
3,618
Operating Expense
144,504
86,919
47,554
43,642
69,535
Operating Income
-55,202
-38,129
-38,277
-42,469
-65,917
Net Non Operating Interest Income Expense
814
801
1,678
3,524
-3,523
Other Income Expense
-2,836
1,115
-9,426
-3,999
-156,381
Pretax Income
-57,224
-36,213
-46,025
-42,944
-225,821
Tax Provision
80
34
-7,639
54
-245
Net Income Common Stockholders
-46,996
-37,709
-46,304
-62,724
-190,454
Diluted NI Available to Com Stockholders
-46,996
-37,709
-46,304
-62,724
-190,454
Basic EPS
-2.81
-2.68
-3.71
-5.58
-37.57
Diluted EPS
-2.81
-2.68
-3.71
-5.58
-37.57
Basic Average Shares
16,051.53
14,052.09
12,494.65
11,246.01
5,069.32
Diluted Average Shares
16,051.53
14,052.09
12,494.65
11,246.01
5,069.32
Total Operating Income as Reported
-59,781
-44,481
-36,271
-38,444
-66,022
Total Expenses
209,795
130,519
54,213
48,624
79,081
Net Income from Continuing & Discontinued Operation
-46,996
-37,709
-46,304
-62,724
-190,454
Normalized Income
-53,908.60
-35,667.56
-28,571.26
-38,415.24
-129,314.55
Interest Income
--
1,042
1,846
3,570
472
Interest Expense
--
241
168
46
242
Net Interest Income
814
801
1,678
3,524
-3,523
EBIT
-53,045
-35,972
-45,857
-42,898
-225,579
EBITDA
-51,577
-32,191
-39,929
-35,104
-218,036
Reconciled Cost of Revenue
65,291
41,961
2,772
4,982
9,546
Reconciled Depreciation
1,468
3,781
5,928
7,794
7,543
Net Income from Continuing Operation Net Minority Interest
-55,981
-33,978
-34,884
-40,945
-225,576
Total Unusual Items Excluding Goodwill
-3,454
2,270
-7,569
-3,408
-96,366
Total Unusual Items
-3,454
2,270
-7,569
-3,408
-96,366
Normalized EBITDA
-48,123
-34,461
-32,360
-31,696
-121,670
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,381.60
580.44
-1,256.26
-878.24
-104.55
12/31/2022 - 7/16/2021
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