Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
6/30/2022
Total Revenue
783.9490
507.6250
1,337.2650
2,022.7640
2,036.4400
Cost of Revenue
785.5200
1,529.4810
3,010.2250
4,347.2360
5,896.8160
Gross Profit
-1.5710
-1,021.8560
-1,672.9600
-2,324.4720
-3,860.3760
Operating Expense
1,467.9540
1,926.3880
6,900
10,614.1950
14,839.9310
Operating Income
-1,469.5250
-2,948.2440
-8,572.9600
-12,938.6670
-18,700.3070
Net Non Operating Interest Income Expense
-38.5200
-61.3950
--
-35.9760
-123.3330
Other Income Expense
-38.4390
-0.9890
-71.1170
137.7710
-457.5190
Pretax Income
-1,546.4840
-3,010.6280
-9,196.2140
-12,836.8720
-19,281.1590
Tax Provision
0
0
-18.3340
-71.3240
-128.8430
Net Income Common Stockholders
287.8860
-1,109.3320
--
-12,752.1620
-19,152.3160
Diluted NI Available to Com Stockholders
287.8860
-1,109.3320
--
-12,752.1620
-19,152.3160
Basic EPS
0.00
0.00
--
-0.09
-0.14
Diluted EPS
0.00
0.00
--
-0.09
-0.14
Basic Average Shares
224,597.9770
224,597.9770
--
155,836.9760
140,301.2650
Diluted Average Shares
224,597.9770
224,597.9770
--
155,836.9760
140,301.2650
Total Operating Income as Reported
--
--
--
-13,420.9970
-18,700.3070
Rent Expense Supplemental
20.6130
43.6710
53.9530
140.1280
139.2600
Total Expenses
2,253.4740
3,455.8690
9,910.2250
14,961.4310
20,736.7470
Net Income from Continuing & Discontinued Operation
287.8860
-1,109.3320
--
-12,752.1620
-19,152.3160
Normalized Income
-1,506.4070
-2,990.9050
-9,094.0964
-12,884.9938
-18,964.6475
Interest Income
--
0
--
6.0950
11.2660
Interest Expense
38.5200
61.3950
--
42.0710
134.5990
Net Interest Income
-38.5200
-61.3950
--
-35.9760
-123.3330
EBIT
-1,507.9640
-2,949.2330
-8,639.3890
-12,794.8010
-19,146.5600
EBITDA
-1,500.4880
-2,458.6960
-6,752.6210
-10,922.9460
-17,752.8240
Reconciled Cost of Revenue
785.5200
1,529.4810
2,843.8890
4,360.6220
5,896.8160
Reconciled Depreciation
7.4760
490.5370
--
1,858.4690
1,393.7360
Net Income from Continuing Operation Net Minority Interest
-1,546.4860
-3,010.6300
-9,177.8800
-12,752.1620
-19,152.3160
Total Unusual Items Excluding Goodwill
-40.0790
-19.7250
-83.9510
133.5740
-188.9310
Total Unusual Items
-40.0790
-19.7250
-83.9510
133.5740
-188.9310
Normalized EBITDA
-1,460.4090
-2,438.9710
-6,668.6700
-11,056.5200
-17,563.8930
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
-0.1674
0.7422
-1.2625
6/30/2022 - 4/23/2010
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