Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
26.9850
372.2470
297.4420
Cost of Revenue
--
--
--
0
101.8270
Gross Profit
--
--
--
372.2470
195.6150
Operating Expense
6,822.1520
6,051.7290
4,594.3750
6,759.4840
6,240.5430
Operating Income
-6,822.1520
-6,051.7290
-4,567.3900
-6,387.2370
-6,044.9280
Net Non Operating Interest Income Expense
-1,553.6910
-1,440.3710
-984.8470
-1,042.5460
-1,142.5620
Other Income Expense
-963.0840
269.1450
150.9420
-293.1440
-5,682.4950
Pretax Income
-9,338.9270
-7,222.9550
-5,401.2950
-7,722.9270
-12,869.9850
Tax Provision
--
-197.4690
-89.7900
0
-493.9140
Net Income Common Stockholders
-9,141.4580
-7,025.4860
-5,311.5050
-7,722.9270
-12,376.0710
Diluted NI Available to Com Stockholders
-9,141.4580
-7,025.4860
-5,311.5050
-7,722.9270
-12,376.0710
Basic EPS
-0.07
-0.06
-0.05
-0.08
-0.15
Diluted EPS
-0.07
-0.06
-0.05
-0.08
-0.15
Basic Average Shares
124,133.6380
118,142.0610
111,408.3970
99,322.9830
83,773.8160
Diluted Average Shares
124,133.6380
118,142.0610
111,408.3970
99,322.9830
83,773.8160
Total Operating Income as Reported
--
-5,578.5190
-4,449.2740
-6,367.3090
-5,938.7030
Rent Expense Supplemental
116.6900
132.4170
137.7890
123.1740
68.2910
Total Expenses
6,822.1520
6,051.7290
4,594.3750
6,759.4840
6,342.3700
Net Income from Continuing & Discontinued Operation
-9,141.4580
-7,025.4860
-5,311.5050
-7,722.9270
-12,376.0710
Normalized Income
-8,124.0480
-7,318.9738
-5,428.4697
-7,503.3830
-6,911.6543
Interest Income
--
0
0.3010
0
--
Interest Expense
1,553.6910
1,440.3710
985.1480
1,042.5460
1,142.5620
Net Interest Income
-1,553.6910
-1,440.3710
-984.8470
-1,042.5460
-1,142.5620
EBIT
-7,785.2360
-5,782.5840
-4,416.1470
-6,680.3810
-11,727.4230
EBITDA
-7,773.4090
-5,771.6810
-4,324.3880
-6,484.6180
-11,511.8210
Reconciled Cost of Revenue
--
--
--
0
101.8270
Reconciled Depreciation
11.8270
10.9030
91.7590
195.7630
215.6020
Net Income from Continuing Operation Net Minority Interest
-9,141.4580
-7,025.4860
-5,311.5050
-7,722.9270
-12,376.0710
Total Unusual Items Excluding Goodwill
-1,017.4100
301.7370
118.9420
-219.5440
-5,682.4950
Total Unusual Items
-1,017.4100
301.7370
118.9420
-219.5440
-5,682.4950
Normalized EBITDA
-6,755.9990
-6,073.4180
-4,443.3300
-6,265.0740
-5,829.3260
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
8.2492
1.9773
0
-218.0783
12/31/2022 - 8/6/2019
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