Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
45,702
102,484
62,043
153,731
67,772
Operating Expense
177,561
207,436
300,496
243,009
196,715
Operating Income
-131,859
-104,952
-238,453
-89,278
-128,943
Net Non Operating Interest Income Expense
-34,680
-32,812
13,355
-9,240
109
Other Income Expense
-14,193
-53,415
--
9,917
12,130
Pretax Income
-180,732
-191,179
-225,098
-88,601
-116,704
Tax Provision
-96
-93
2,363
18,192
2,500
Net Income Common Stockholders
-180,636
-191,086
-227,461
-106,793
-119,204
Diluted NI Available to Com Stockholders
-180,636
-191,086
-227,461
-106,793
-119,204
Basic EPS
-17.37
-22.49
-29.40
-17.80
-23.50
Diluted EPS
-16.35
-22.49
-29.40
-17.80
-23.50
Basic Average Shares
11,674.89
8,497.80
7,736.73
6,016.35
5,073.92
Diluted Average Shares
9,677.31
8,497.80
7,736.73
6,016.35
5,073.92
Total Operating Income as Reported
-146,052
-158,367
-238,453
-89,278
-128,943
Total Expenses
177,561
207,436
300,496
243,009
196,715
Net Income from Continuing & Discontinued Operation
-180,636
-191,086
-227,461
-106,793
-119,204
Normalized Income
-166,450.54
-137,724.42
-227,461
-114,627.43
-128,786.70
Interest Income
6,901
9,251
44,425
14,510
3,455
Interest Expense
41,581
42,063
31,070
23,750
3,346
Net Interest Income
-34,680
-32,812
13,355
-9,240
109
EBIT
-139,151
-149,116
-194,028
-64,851
-113,358
EBITDA
-133,087
-141,792
-186,810
-58,035
-107,668
Reconciled Depreciation
6,064
7,324
7,218
6,816
5,690
Net Income from Continuing Operation Net Minority Interest
-180,636
-191,086
-227,461
-106,793
-119,204
Total Unusual Items Excluding Goodwill
-14,193
-53,415
0
9,917
12,130
Total Unusual Items
-14,193
-53,415
0
9,917
12,130
Normalized EBITDA
-118,894
-88,377
-186,810
-67,952
-119,798
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-7.54
-53.42
0
2,082.57
2,547.30
12/31/2022 - 9/27/2018
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