Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
31,906
17,707
12,870
10,074
6,012
Cost of Revenue
6,723
4,876
5,024
5,056
3,284
Gross Profit
25,183
12,831
7,846
5,018
2,728
Operating Expense
46,497
43,850
57,608
74,421
93,595
Operating Income
-21,314
-31,019
-49,762
-69,403
-90,867
Net Non Operating Interest Income Expense
3,077
1,579
-1,474
1,722
-555
Other Income Expense
-83,687
25,330
-62,178
15,745
59,354
Pretax Income
-101,924
-4,110
-113,414
-51,936
-32,068
Tax Provision
1,977
673
2,858
9,082
4,573
Net Income Common Stockholders
-103,901
-4,783
-116,272
-61,018
-36,641
Diluted NI Available to Com Stockholders
-103,901
-4,783
-116,272
-61,018
-36,641
Basic EPS
-0.60
-0.04
-1.28
-0.68
-0.44
Diluted EPS
-0.74
-0.18
-1.28
-0.68
-0.66
Basic Average Shares
132,057.1390
109,134.2660
91,164.2860
89,539.9100
83,188.2760
Diluted Average Shares
157,057.1390
134,134.2660
91,164.2860
89,539.9100
83,798.1490
Total Operating Income as Reported
-21,314
-31,019
-52,206
-69,403
-90,867
Total Expenses
53,220
48,726
62,632
79,477
96,879
Net Income from Continuing & Discontinued Operation
-103,901
-4,783
-116,272
-61,018
-36,641
Normalized Income
-53,413.4000
-24,038.7853
-71,597.1973
-65,823.6502
-79,829.9666
Interest Income
3,090
1,592
1,041
1,901
1,164
Interest Expense
13
13
71
51
1,596
Net Interest Income
3,077
1,579
-1,474
1,722
-555
EBIT
-101,911
-4,097
-113,343
-51,885
-30,472
EBITDA
-96,169
3,643
-100,688
-34,629
-16,146
Reconciled Cost of Revenue
6,723
4,876
5,024
5,056
3,284
Reconciled Depreciation
5,742
7,740
12,655
17,256
14,326
Net Income from Continuing Operation Net Minority Interest
-103,901
-4,783
-116,272
-61,018
-36,641
Total Unusual Items Excluding Goodwill
-84,146
25,871
-60,071
6,474
58,214
Total Unusual Items
-84,146
25,871
-60,071
6,474
58,214
Normalized EBITDA
-12,023
-22,228
-40,617
-41,103
-74,360
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-33,658.4000
6,615.2147
-15,396.1973
1,668.3498
15,025.0334
12/31/2022 - 3/26/2021
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