Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
1,581.0970
1,282.6930
184.5970
119.4910
16.3190
Gross Profit
-1,581.0970
-1,282.6930
-184.5970
-119.4910
-16.3190
Operating Expense
604.5880
466.4610
368.0620
222.4880
623.5520
Operating Income
-2,185.6850
-1,749.1540
-552.6590
-341.9790
-639.8710
Net Non Operating Interest Income Expense
-195.5970
-120.3110
-1.9900
-9.6140
-43.6330
Other Income Expense
-992.4230
-861.2610
--
--
-859.7590
Pretax Income
-3,373.7050
-2,730.7260
-554.6490
-351.5930
-1,543.2630
Tax Provision
--
--
0
-195.9800
0
Net Income Common Stockholders
-3,373.7050
-2,730.7260
-554.6490
-155.6130
-1,543.2630
Diluted NI Available to Com Stockholders
-3,373.7050
-2,730.7260
-554.6490
-155.6130
-1,543.2630
Basic EPS
-0.04
-0.03
-0.01
0.00
-0.02
Diluted EPS
-0.04
-0.03
-0.01
0.00
-0.02
Basic Average Shares
120,669.0540
107,883.1770
104,076.0540
104,076.0540
95,736.2340
Diluted Average Shares
120,669.0540
107,883.1770
104,076.0540
104,076.0540
95,736.2340
Total Expenses
2,185.6850
1,749.1540
552.6590
341.9790
639.8710
Net Income from Continuing & Discontinued Operation
-3,373.7050
-2,730.7260
-554.6490
-155.6130
-1,543.2630
Normalized Income
-2,381.2820
-1,869.4650
-554.6490
-155.6130
-683.5040
Interest Income
--
0
0.2370
2.4360
0.8780
Interest Expense
195.5970
120.3110
2.2270
12.0500
44.5110
Net Interest Income
-195.5970
-120.3110
-1.9900
-9.6140
-43.6330
EBIT
-3,178.1080
-2,610.4150
-552.4220
-339.5430
-1,498.7520
EBITDA
-3,165.9950
-2,603.9120
-552.4220
-339.5430
-1,498.7520
Reconciled Cost of Revenue
1,581.0970
1,282.6930
184.5970
119.4910
16.3190
Reconciled Depreciation
12.1130
6.5030
0
--
--
Net Income from Continuing Operation Net Minority Interest
-3,373.7050
-2,730.7260
-554.6490
-155.6130
-1,543.2630
Total Unusual Items Excluding Goodwill
-992.4230
-861.2610
0
0
-859.7590
Total Unusual Items
-992.4230
-861.2610
0
0
-859.7590
Normalized EBITDA
-2,173.5720
-1,742.6510
-552.4220
-339.5430
-638.9930
Tax Rate for Calcs
0
0
0
0.0004
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 5/15/2006
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