Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
769,146
601,799
436,214
244,592
210,996
Cost of Revenue
482,531
394,618
320,065
193,183
192,006
Gross Profit
286,615
207,181
116,149
51,409
18,990
Operating Expense
510,109
436,019
305,950
229,327
154,194
Operating Income
-223,494
-228,838
-189,801
-177,918
-135,204
Net Non Operating Interest Income Expense
28,760
-977
-3,954
-4,248
-7,799
Other Income Expense
2,997
3,918
4,344
3,245
10,057
Pretax Income
-191,737
-225,897
-189,411
-178,921
-132,946
Tax Provision
-26,278
-27,688
764
3,650
2,998
Net Income Common Stockholders
-165,459
-198,209
-190,175
-182,571
-135,944
Diluted NI Available to Com Stockholders
-165,459
-198,209
-190,175
-182,571
-135,944
Basic EPS
-0.27
-0.37
-0.38
-0.38
-0.29
Diluted EPS
-0.27
-0.37
-0.38
-0.38
-0.29
Basic Average Shares
584,289.09
530,664.78
495,929.86
481,768.06
466,214.10
Diluted Average Shares
584,289.09
530,664.78
495,929.86
481,768.06
466,214.10
Total Operating Income as Reported
-223,494
-228,838
-189,801
-177,918
-135,204
Total Expenses
992,640
830,637
626,015
422,510
346,200
Net Income from Continuing & Discontinued Operation
-165,459
-198,209
-190,175
-182,571
-135,944
Normalized Income
-164,045.49
-197,802.95
-190,106.27
-182,199.70
-143,091.13
Interest Income
42,919
25,512
22,225
13,277
--
Interest Expense
14,159
26,489
26,179
17,525
7,799
Net Interest Income
28,760
-977
-3,954
-4,248
-7,799
EBIT
-177,578
-199,408
-163,232
-161,396
-125,147
EBITDA
-115,175
-155,473
-129,577
-131,652
-95,200
Reconciled Cost of Revenue
482,531
394,618
320,065
193,183
192,006
Reconciled Depreciation
62,403
43,935
33,655
29,744
29,947
Net Income from Continuing Operation Net Minority Interest
-165,459
-198,209
-190,175
-182,571
-135,944
Total Unusual Items Excluding Goodwill
-1,638
-463
-87
-470
9,047
Total Unusual Items
-1,638
-463
-87
-470
9,047
Normalized EBITDA
-113,537
-155,010
-129,490
-131,182
-104,247
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-224.49
-56.95
-18.27
-98.70
1,899.87
12/31/2022 - 11/24/2020
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