Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
2,854.1650
2,854.1650
--
360.7670
298.5550
Cost of Revenue
1,759.3890
1,759.3890
--
180.3140
172.1920
Gross Profit
1,094.7760
1,094.7760
--
180.4530
126.3630
Operating Expense
5,442.4240
5,442.4240
--
240.8390
240.0200
Operating Income
-4,347.6480
-4,347.6480
--
-60.3860
-113.6570
Net Non Operating Interest Income Expense
-474.7510
-474.7510
--
-24.1510
-25.4020
Other Income Expense
-271.2430
-271.2430
--
--
2.5080
Pretax Income
-5,093.6420
-5,093.6420
--
-84.5370
-136.5510
Tax Provision
-376.5640
-376.5640
0
--
--
Net Income Common Stockholders
-4,717.0780
-4,717.0780
--
-84.5370
-136.5510
Diluted NI Available to Com Stockholders
-4,717.0780
-4,717.0780
--
-84.5370
-136.5510
Basic EPS
-0.21
--
-0.19
-0.03
-0.01
Diluted EPS
-0.21
--
-0.19
-0.03
-0.01
Basic Average Shares
22,885.8750
--
6,353.9820
9,600
9,600
Diluted Average Shares
22,885.8750
--
6,353.9820
9,600
9,600
Total Expenses
7,201.8130
7,201.8130
--
421.1530
412.2120
Net Income from Continuing & Discontinued Operation
-4,717.0780
-4,717.0780
--
-84.5370
-136.5510
Normalized Income
-4,474.8621
-4,474.8621
-1,229.3730
-84.5370
-139.0590
Interest Expense
474.7510
474.7510
--
24.1510
25.4020
Net Interest Income
-474.7510
-474.7510
--
-24.1510
-25.4020
EBIT
-4,618.8910
-4,618.8910
--
-60.3860
-111.1490
EBITDA
-3,061.4290
-3,061.4290
--
131.8260
101.1330
Reconciled Cost of Revenue
1,759.3890
1,759.3890
--
180.3140
172.1920
Reconciled Depreciation
1,557.4620
1,557.4620
--
192.2120
212.2820
Net Income from Continuing Operation Net Minority Interest
-4,717.0780
-4,717.0780
--
-84.5370
-136.5510
Total Unusual Items Excluding Goodwill
-261.5520
-261.5520
51.4580
0
2.5080
Total Unusual Items
-261.5520
-261.5520
51.4580
0
2.5080
Normalized EBITDA
-2,799.8770
-2,799.8770
-938.8890
131.8260
98.6250
Tax Rate for Calcs
0.0001
0.0001
--
0
0
Tax Effect of Unusual Items
-19.3361
-19.3361
--
0
0
6/30/2023 - 1/20/2026
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