Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
932.5710
0
152.1270
2,085.5320
1,440.4280
Cost of Revenue
1,506.4500
181.3730
2,205.4760
5,695.4330
4,859.5990
Gross Profit
-573.8790
-181.3730
-2,053.3490
-3,609.9010
-3,419.1710
Operating Expense
23,868.7320
18,195.2200
11,097.5410
18,119.8950
10,578.6180
Operating Income
-24,442.6110
-18,376.5930
-13,150.8900
-21,729.7960
-13,997.7890
Net Non Operating Interest Income Expense
-10,302.4620
-10,859.9750
-3,329.7300
-747.1630
-131.3120
Other Income Expense
-22,425.5630
-49,834.7080
-18,035.1340
1,766.5130
-15,388.0970
Pretax Income
-57,170.6360
-79,071.2760
-34,515.7540
-20,710.4460
-29,517.1980
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-59,218.0060
-71,749.6060
-34,515.7540
-20,710.4460
-29,517.1980
Diluted NI Available to Com Stockholders
-59,218.0060
-71,749.6060
-34,515.7540
-20,710.4460
-29,517.1980
Basic EPS
-0.15
-2.25
-29.51
-125.75
-101.17
Diluted EPS
-0.15
-2.25
-29.51
-125.75
-101.17
Basic Average Shares
106,557.6760
31,912.4660
1,169.8010
165.6520
171.1760
Diluted Average Shares
106,557.6760
31,912.4660
1,169.8010
165.6520
171.1760
Total Operating Income as Reported
-24,442.6110
-18,376.5930
-13,150.8900
-21,729.7960
-13,997.7890
Total Expenses
25,375.1820
18,376.5930
13,303.0170
23,815.3280
15,438.2170
Net Income from Continuing & Discontinued Operation
-57,170.6360
-79,071.2760
-34,515.7540
-20,710.4460
-29,517.1980
Normalized Income
-47,049.4220
-48,530.6240
-16,262.4510
-22,476.9590
-29,517.1980
Interest Income
27.4560
10.4560
17.1660
117.3720
43.9760
Interest Expense
192.2540
10,870.4310
3,346.8960
864.5350
175.2880
Net Interest Income
-10,302.4620
-10,859.9750
-3,329.7300
-747.1630
-131.3120
EBIT
-56,978.3820
-68,200.8450
-31,168.8580
-19,845.9110
-29,341.9100
EBITDA
-56,732.3390
-67,754.3960
-30,378.3290
-19,340.0130
-28,891.4050
Reconciled Cost of Revenue
1,506.4500
181.3730
2,205.4760
5,695.4330
4,859.5990
Reconciled Depreciation
246.0430
446.4490
790.5290
505.8980
450.5050
Net Income from Continuing Operation Net Minority Interest
-57,170.6360
-79,071.2760
-34,515.7540
-20,710.4460
-29,517.1980
Total Unusual Items Excluding Goodwill
-10,121.2140
-30,540.6520
-18,253.3030
1,766.5130
11,884.8530
Total Unusual Items
-10,121.2140
-30,540.6520
-18,253.3030
1,766.5130
11,884.8530
Normalized EBITDA
-46,611.1250
-37,213.7440
-12,125.0260
-21,106.5260
-28,891.4050
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 10/23/2020
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