Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
9,858
11,098
2,362
4,440
12,788
Cost of Revenue
7,218
12,791
13,475
3,445
34,168
Gross Profit
2,640
-1,693
-11,113
995
-21,380
Operating Expense
154,163
174,130
202,563
231,729
241,484
Operating Income
-151,523
-175,823
-213,676
-230,734
-262,864
Net Non Operating Interest Income Expense
-2,116
-6,295
-3,106
-864
629
Pretax Income
-152,663
-182,485
-216,871
-229,366
-268,694
Tax Provision
-93
0
0
0
0
Net Income Common Stockholders
-152,570
-182,485
-216,871
-229,366
-268,694
Diluted NI Available to Com Stockholders
-152,570
-182,485
-216,871
-229,366
-268,694
Basic EPS
-5.99
-27.40
-0.25
-492.38
-1.30k
Diluted EPS
-5.99
-27.40
-0.25
-492.38
-1.30k
Basic Average Shares
18,948.75
6,660.18
884.40
466.05
206.44
Diluted Average Shares
18,948.75
6,660.18
884.40
466.05
206.44
Total Operating Income as Reported
-151,045
-176,688
-213,641
-230,587
-262,247
Total Expenses
161,381
186,921
216,038
235,174
275,652
Net Income from Continuing & Discontinued Operation
-152,570
-182,485
-216,871
-229,366
-268,694
Normalized Income
-155,562.18
-183,247
-216,832
-232,069
-261,618
Interest Income
2,915
16
0
0
1,348
Interest Expense
5,031
6,311
3,106
864
719
Net Interest Income
-2,116
-6,295
-3,106
-864
629
EBIT
-147,632
-176,174
-213,765
-228,502
-267,975
EBITDA
-132,943
-161,011
-196,002
-210,981
-252,689
Reconciled Cost of Revenue
7,218
12,791
13,475
3,445
34,168
Reconciled Depreciation
14,689
15,163
17,763
17,521
15,286
Net Income from Continuing Operation Net Minority Interest
-152,570
-182,485
-216,871
-229,366
-268,694
Total Unusual Items Excluding Goodwill
2,994
762
-39
2,703
-7,076
Total Unusual Items
2,994
762
-39
2,703
-7,076
Normalized EBITDA
-135,937
-161,773
-195,963
-213,684
-245,613
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
1.82
0
0
0
0
12/31/2022 - 12/7/2018
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