Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
25,367
5,920
0
0
183,188
Cost of Revenue
23,957
5,752
0
0
70,537
Gross Profit
1,410
168
0
0
112,651
Operating Expense
52,203
34,643
37,576
24,540
212,203
Operating Income
-50,793
-34,475
-37,576
-24,540
-99,552
Net Non Operating Interest Income Expense
-22
0
0
146
-174
Other Income Expense
-125,705
77,010
-56,696
21,234
-72,215
Pretax Income
-176,520
42,535
-94,272
-3,160
-171,941
Tax Provision
0
0
0
0
-5,451
Net Income Common Stockholders
-187,941
2,270
-187,991
-82,971
-166,490
Diluted NI Available to Com Stockholders
-187,941
2,270
-187,991
-82,971
-166,490
Basic EPS
-9.60
0.00
-1.73k
-960.00
-2.50k
Diluted EPS
-9.60
0.00
-1.73k
-960.00
-2.50k
Basic Average Shares
8,270.4380
118.5640
108.3800
84.7500
66.5710
Diluted Average Shares
8,270.4380
118.5640
108.3800
84.7500
66.5710
Total Operating Income as Reported
-216,063
-34,475
-37,576
-24,540
-119,295
Rent Expense Supplemental
--
--
2,477
20,605
9,522
Total Expenses
76,160
40,395
37,576
24,540
282,740
Net Income from Continuing & Discontinued Operation
-187,941
2,270
-187,991
-82,971
-166,490
Normalized Income
-50,812
-34,475
-37,206
-23,892
-91,050.8560
Net Interest Income
-22
0
0
146
-174
EBIT
-50,793
-34,475
-37,576
-24,540
-99,552
EBITDA
-50,793
-34,475
-37,576
-24,540
-95,315
Reconciled Cost of Revenue
23,957
5,752
0
0
70,537
Reconciled Depreciation
--
--
0
0
4,237
Net Income from Continuing Operation Net Minority Interest
-176,520
42,535
-94,272
-3,160
-166,490
Total Unusual Items Excluding Goodwill
-125,708
77,010
-57,066
20,732
-77,933
Total Unusual Items
-125,708
77,010
-57,066
20,732
-77,933
Normalized EBITDA
74,915
-111,485
19,490
-45,272
-17,382
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
-2,493.8560
12/31/2022 - 11/20/2018
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