Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
87,526
30,914
10,000
0
2,596
Cost of Revenue
11,943
5,298
0
0
0
Gross Profit
75,583
25,616
10,000
0
2,596
Operating Expense
235,379
195,745
124,956
92,084
75,533
Operating Income
-159,796
-170,129
-114,956
-92,084
-72,937
Net Non Operating Interest Income Expense
3,214
2,930
-413
2,075
-922
Other Income Expense
-45,300
-42,272
-15,083
2,642
47
Pretax Income
-201,882
-209,471
-130,452
-87,367
-73,812
Tax Provision
816
0
185
0
0
Net Income Common Stockholders
-202,698
-209,471
-130,637
-87,367
-73,812
Diluted NI Available to Com Stockholders
-202,698
-209,471
-130,637
-87,367
-73,812
Basic EPS
-2.44
-3.02
-3.66
-3.96
-4.57
Diluted EPS
-2.44
-3.02
-3.66
-3.96
-4.57
Basic Average Shares
88,818
69,309
35,713
22,054
16,138
Diluted Average Shares
88,818
69,309
35,713
22,054
16,138
Total Operating Income as Reported
-159,796
-170,129
-114,956
-92,084
-72,937
Total Expenses
247,322
201,043
124,956
92,084
75,533
Net Income from Continuing & Discontinued Operation
-202,698
-209,471
-130,637
-87,367
-73,812
Normalized Income
-181,054.20
-180,153
-116,395.89
-87,367
-73,812
Interest Income
4,691
4,068
4,149
6,214
1,215
Interest Expense
1,477
1,138
4,562
4,139
2,137
Net Interest Income
3,214
2,930
-413
2,075
-922
EBIT
-200,405
-208,333
-125,890
-83,228
-71,675
EBITDA
-199,256
-207,605
-125,864
-83,166
-71,557
Reconciled Cost of Revenue
11,943
5,298
0
0
0
Reconciled Depreciation
1,149
728
26
62
118
Net Income from Continuing Operation Net Minority Interest
-202,698
-209,471
-130,637
-87,367
-73,812
Total Unusual Items Excluding Goodwill
-36,073
-29,318
-19,149
0
0
Total Unusual Items
-36,073
-29,318
-19,149
0
0
Normalized EBITDA
-163,183
-178,287
-106,715
-83,166
-71,557
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-14,429.20
0
-4,907.89
0
0
12/31/2022 - 1/27/2012
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