Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
15,091
11,386
2,100
2,003.1550
2,150.9370
Cost of Revenue
339
249
32
0
--
Gross Profit
14,752
11,137
2,068
2,003.1550
--
Operating Expense
22,937
18,762
5,071
5,408.0470
3,871.3320
Operating Income
-8,185
-7,625
-3,003
-3,404.8920
-1,720.3950
Net Non Operating Interest Income Expense
-14,552
-8,931
0
140.7200
9.2410
Other Income Expense
-177,613
-57,223
276
-109.6220
449.4790
Pretax Income
-200,350
-73,779
-2,727
-3,373.7940
-1,261.6750
Tax Provision
-1,191
9
0
--
--
Net Income Common Stockholders
-199,119
-73,788
-2,727
-3,373.7940
-1,261.6750
Diluted NI Available to Com Stockholders
-199,831
-73,788
-2,727
-3,373.7940
-1,261.6750
Basic EPS
-9.18
-4.00
-0.28
-0.46
-0.14
Diluted EPS
-9.18
-4.00
-0.28
-0.46
-0.14
Basic Average Shares
25,823.5000
18,453
9,765.2800
7,395.1290
8,744.5040
Diluted Average Shares
25,823.5000
18,453
9,765.2800
7,395.1290
9,127.3260
Total Operating Income as Reported
-130,765
-36,398
-3,003
-3,404.8920
-1,720.3950
Total Expenses
23,276
19,011
5,103
5,408.0470
3,871.3320
Net Income from Continuing & Discontinued Operation
-199,119
-73,788
-2,727
-3,373.7940
-1,261.6750
Normalized Income
-28,035.1067
-31,063.6914
-3,003
-3,253.9680
-1,695.8990
Interest Income
--
--
156.0200
140.7200
9.2410
Interest Expense
14,552
8,931
0
--
0
Net Interest Income
-14,552
-8,931
0
140.7200
9.2410
EBIT
-185,798
-64,848
-2,727
-3,404.8920
-1,720.3950
EBITDA
-184,391
-63,803
-2,420
-3,403.9800
-1,720.3950
Reconciled Cost of Revenue
339
249
32
0
--
Reconciled Depreciation
1,407
1,045
307
0.9120
0
Net Income from Continuing Operation Net Minority Interest
-199,119
-73,788
-2,727
-3,373.7940
-1,261.6750
Total Unusual Items Excluding Goodwill
-172,107
-57,402
276
-119.8260
434.2240
Total Unusual Items
-172,107
-57,402
276
-119.8260
434.2240
Normalized EBITDA
-12,284
-6,401
-2,696
-3,284.1540
-2,154.6190
Tax Rate for Calcs
0
0.0003
0
0
0
Tax Effect of Unusual Items
-1,023.1067
-14,677.6914
0
0
0
12/31/2022 - 7/25/2023
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