Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
249.0400
Cost of Revenue
--
--
--
0
200.1290
Gross Profit
--
--
--
0
48.9110
Operating Expense
7,366.6490
6,952.9720
7,169.6160
10,311.2170
9,366.6870
Operating Income
-7,366.6490
-6,952.9720
-7,169.6160
-10,311.2170
-9,317.7760
Net Non Operating Interest Income Expense
93.3530
96.7200
-677.2050
164.9000
89.6730
Other Income Expense
2.5980
7.7690
129.0270
192.4290
-68.8450
Pretax Income
-7,270.6980
-6,848.4830
-7,717.7940
-9,953.8880
-9,296.9480
Net Income Common Stockholders
-7,270.6980
-6,848.4830
-20,940.8470
-9,953.8880
-9,296.9480
Diluted NI Available to Com Stockholders
-7,270.6980
-6,848.4830
-20,940.8470
-9,953.8880
-9,296.9480
Basic EPS
-2.27
-15.25
-456.75
-12.86k
-14.73k
Diluted EPS
-2.27
-15.25
-456.75
-12.86k
-14.73k
Basic Average Shares
1,093.7220
449.0430
45.8480
0.7740
0.6310
Diluted Average Shares
1,093.7220
449.0430
45.8480
0.7740
0.6310
Total Operating Income as Reported
-7,366.6490
-6,952.9720
-7,169.6160
-10,311.2170
-9,317.7760
Total Expenses
7,366.6490
6,952.9720
7,169.6160
10,311.2170
9,566.8160
Net Income from Continuing & Discontinued Operation
-7,270.6980
-6,848.4830
-7,717.7940
-9,953.8880
-9,296.9480
Normalized Income
-7,270.6980
-6,848.4830
-7,717.7940
-9,953.8880
-9,059.6390
Interest Income
94.1920
97.5590
145.8230
164.9000
89.6730
Interest Expense
--
0.8390
823.0280
0
0
Net Interest Income
93.3530
96.7200
-677.2050
164.9000
89.6730
EBIT
-7,261.3210
-6,847.6440
-6,894.7660
-9,953.8880
-9,317.7760
EBITDA
-7,080.9330
-6,676.9630
-6,695.6690
-9,172.9330
-9,011.4080
Reconciled Cost of Revenue
--
--
--
0
200.1290
Reconciled Depreciation
180.3880
170.6810
199.0970
780.9550
306.3680
Net Income from Continuing Operation Net Minority Interest
-7,270.6980
-6,848.4830
-7,717.7940
-9,953.8880
-9,296.9480
Total Unusual Items Excluding Goodwill
--
--
--
0
-237.3090
Total Unusual Items
--
--
--
0
-237.3090
Normalized EBITDA
-7,080.9330
-6,676.9630
-6,695.6690
-9,172.9330
-8,774.0990
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 11/10/2021
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