Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,246.5720
--
--
--
--
Cost of Revenue
854.9070
1,070.4570
1,053.8560
364.8120
364.2970
Gross Profit
391.6650
559.8110
1,111.3660
1,697.2950
1,066.9230
Operating Expense
7,253.6690
7,072.8350
4,508.6930
4,662.0290
4,551.6700
Operating Income
-6,862.0040
-6,513.0240
-3,397.3270
-2,964.7340
-3,484.7470
Net Non Operating Interest Income Expense
-1,550.8330
-1,624.4130
-1,925.9370
-1,380.3180
-1,089.5850
Other Income Expense
-363.5900
419.4830
3,297.8300
738.6740
-548.7200
Pretax Income
-8,776.4270
-7,717.9540
-2,025.4340
-3,606.3780
-5,123.0520
Tax Provision
--
-155.5580
-667.0930
-328.1820
0
Net Income Common Stockholders
-8,620.8690
-7,562.3960
-1,358.3410
-3,278.1960
-5,123.0520
Diluted NI Available to Com Stockholders
-8,620.8690
-7,562.3960
-1,358.3410
-3,278.1960
-5,123.0520
Basic EPS
-0.02
-0.03
-0.01
-0.02
-0.05
Diluted EPS
-0.02
-0.03
-0.01
-0.02
-0.05
Basic Average Shares
283,504.9890
231,103.1350
155,578.8600
132,262.1500
108,254.7790
Diluted Average Shares
283,504.9890
231,103.1350
155,578.8600
132,262.1500
108,254.7790
Rent Expense Supplemental
188.0840
213.5830
198.4260
96.7330
107.6400
Total Expenses
8,108.5760
8,143.2920
5,562.5490
5,026.8410
4,915.9670
Net Income from Continuing & Discontinued Operation
-8,620.8690
-7,562.3960
-1,358.3410
-3,278.1960
-5,123.0520
Normalized Income
-8,246.4860
-7,978.5693
-3,574.4994
-3,940.4440
-4,585.6980
Interest Income
25.7370
30.0850
27.5630
1.7330
0.9630
Interest Expense
1,576.5700
1,654.4980
1,953.5000
1,382.0510
1,090.5480
Net Interest Income
-1,550.8330
-1,624.4130
-1,925.9370
-1,380.3180
-1,089.5850
EBIT
-7,199.8570
-6,063.4560
-71.9340
-2,224.3270
-4,032.5040
EBITDA
-6,253.1900
-5,131.5860
761.3630
-1,312.8710
-3,125.7860
Reconciled Cost of Revenue
854.9070
1,070.4570
1,053.8560
364.8120
364.2970
Reconciled Depreciation
946.6670
931.8700
833.2970
911.4560
906.7180
Net Income from Continuing Operation Net Minority Interest
-8,620.8690
-7,562.3960
-1,358.3410
-3,278.1960
-5,123.0520
Total Unusual Items Excluding Goodwill
-374.3830
424.7340
3,304.5330
728.5460
-537.3540
Total Unusual Items
-374.3830
424.7340
3,304.5330
728.5460
-537.3540
Normalized EBITDA
-5,878.8070
-5,556.3200
-2,543.1700
-2,041.4170
-2,588.4320
Tax Rate for Calcs
0
0
0.0003
0.0001
0
Tax Effect of Unusual Items
0
8.5607
1,088.3746
66.2980
0
12/31/2022 - 8/8/1996
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