Breakdown
TTM
12/31/2025
12/31/2024
12/31/2022
12/31/2021
Total Revenue
150,275
94,260
83,986
104,894
76,984
Cost of Revenue
257,128
169,964
130,115
147,449
107,520
Gross Profit
-106,853
-75,704
-46,129
-42,555
-30,536
Operating Expense
217,107
141,196
77,383
60,323
30,258
Operating Income
-323,960
-216,900
-123,512
-102,878
-60,794
Net Non Operating Interest Income Expense
29,787
19,818
-13,357
-11,778
-2,449
Other Income Expense
-91,168
-15,769
10,909
-7,584
-818
Pretax Income
-385,341
-212,851
-125,960
-122,240
-64,061
Net Income Common Stockholders
-201,245
-142,155
-125,960
-122,240
-64,061
Diluted NI Available to Com Stockholders
-201,245
-142,155
-125,960
-122,240
-64,061
Basic EPS
-0.50
-0.54
-0.46
-0.45
-0.23
Diluted EPS
-0.50
-0.54
-0.46
-0.45
-0.23
Basic Average Shares
406,358.73
273,442.49
273,442.49
273,442.49
273,442.49
Diluted Average Shares
406,358.73
273,442.49
273,442.49
273,442.49
273,442.49
Total Operating Income as Reported
-323,960
-216,900
-123,512
-102,878
-60,794
Total Expenses
474,235
311,160
207,498
207,772
137,778
Net Income from Continuing & Discontinued Operation
-201,245
-142,155
-125,960
-122,240
-64,061
Normalized Income
-124,404
-142,155
-148,113
-110,444
-63,218
Interest Income
29,778
20,293
2,833
36
6
Interest Expense
-9
475
16,190
11,814
2,455
Net Interest Income
29,787
19,818
-13,357
-11,778
-2,449
EBIT
-385,350
-212,376
-109,770
-110,426
-61,606
EBITDA
-383,420
-210,986
-108,857
-110,256
-61,572
Reconciled Cost of Revenue
257,128
169,964
130,115
147,449
107,520
Reconciled Depreciation
1,930
1,390
913
170
34
Net Income from Continuing Operation Net Minority Interest
-201,245
-142,155
-125,960
-122,240
-64,061
Total Unusual Items Excluding Goodwill
-76,841
--
22,153
-11,796
-843
Total Unusual Items
-76,841
--
22,153
-11,796
-843
Normalized EBITDA
-306,579
-210,986
-131,010
-98,460
-60,729
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2021 - 4/24/2026
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