Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
460.0120
433.0120
32.6250
97.8750
0
Cost of Revenue
--
0
21
63
0
Gross Profit
--
433.0120
11.6250
34.8750
0
Operating Expense
3,220.0520
3,198.8740
1,293.7300
740.4040
0
Operating Income
-2,760.0400
-2,765.8620
-1,282.1050
-705.5290
0
Net Non Operating Interest Income Expense
-601.4960
-124.2440
-547.3850
-90.5850
0
Other Income Expense
--
6.1140
-80.5230
-8.1990
-270.7310
Pretax Income
1,473.0320
-2,883.9920
-1,910.0130
-804.3130
-270.7310
Tax Provision
0
0
0
0.8250
30.0020
Earnings from Equity Interest Net of Tax
--
--
--
--
-18.7250
Net Income Common Stockholders
1,473.0320
-2,883.9920
-1,910.0130
-805.1380
-27.6250
Diluted NI Available to Com Stockholders
1,473.0320
-2,883.9920
-1,910.0130
-805.1380
-27.6250
Basic EPS
0.04
-0.09
-0.07
-0.03
-0.00
Diluted EPS
-0.03
-0.09
-0.07
-0.03
-0.00
Basic Average Shares
32,992.5350
31,492.5350
27,410.2340
26,053.4730
19,724.2200
Diluted Average Shares
70,647.0140
31,492.5350
27,410.2340
26,053.4730
19,724.2200
Total Operating Income as Reported
-2,760.0400
-2,765.8620
-1,282.1050
-705.5290
0
Total Expenses
3,220.0520
3,198.8740
1,314.7300
803.4040
0
Net Income from Continuing & Discontinued Operation
1,473.0320
-2,883.9920
-1,910.0130
-805.1380
-27.6250
Normalized Income
-2,936.4240
-2,888.8221
-1,829.4900
-798.6608
171.4597
Interest Expense
601.4960
124.2440
547.3850
90.5850
0
Net Interest Income
-601.4960
-124.2440
-547.3850
-90.5850
0
EBIT
2,074.5280
-2,759.7480
-1,362.6280
-713.7280
-270.7310
EBITDA
2,215.2420
-2,623.3680
-1,191.9140
-650.7280
-270.7310
Reconciled Cost of Revenue
--
0
21
63
0
Reconciled Depreciation
140.7140
136.3800
170.7140
63
0
Net Income from Continuing Operation Net Minority Interest
1,473.0320
-2,883.9920
-1,910.0130
-805.1380
-27.6250
Total Unusual Items Excluding Goodwill
4,409.4560
6.1140
-80.5230
-8.1990
-252.0060
Total Unusual Items
4,409.4560
6.1140
-80.5230
-8.1990
-252.0060
Normalized EBITDA
-2,194.2140
-2,629.4820
-1,111.3910
-642.5290
-18.7250
Tax Rate for Calcs
0
0.0002
0
0.0002
0.0002
Tax Effect of Unusual Items
0
1.2839
0
-1.7218
-52.9213
12/31/2022 - 4/11/2016
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