Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,796.2370
2,467.9850
150.1290
0
0
Cost of Revenue
4,876.9760
2,531.0600
0
--
--
Gross Profit
-1,080.7390
-63.0750
150.1290
--
--
Operating Expense
4,279.1100
3,614.5610
6,534.8250
4,806.1270
5,556.0450
Operating Income
-5,359.8490
-3,677.6360
-6,384.6960
-4,806.1270
-5,556.0450
Net Non Operating Interest Income Expense
358.1060
46.9860
36.0030
0
0
Other Income Expense
282.3680
46.2770
301.4870
269.2200
-103.5270
Pretax Income
-4,719.3750
-3,584.3730
-6,047.2060
-4,536.9070
-5,659.5720
Net Income Common Stockholders
-4,719.3750
-3,584.3730
-6,047.2060
-4,536.9070
-5,659.5720
Diluted NI Available to Com Stockholders
-4,719.3750
-3,584.3730
-6,047.2060
-4,536.9070
-5,659.5720
Basic EPS
-0.03
-0.03
-0.06
-0.06
-0.12
Diluted EPS
-0.03
-0.03
-0.06
-0.06
-0.12
Basic Average Shares
165,640.4120
128,223.6430
100,860.8820
71,126.6410
49,168.7390
Diluted Average Shares
165,640.4120
128,223.6430
100,860.8820
71,126.6410
49,168.7390
Total Operating Income as Reported
-5,306.5920
-3,606.5340
-6,275.9310
-4,746.4340
-5,507.8830
Total Expenses
9,156.0860
6,145.6210
6,534.8250
4,806.1270
5,556.0450
Net Income from Continuing & Discontinued Operation
-4,719.3750
-3,584.3730
-6,047.2060
-4,536.9070
-5,659.5720
Normalized Income
-5,001.7430
-3,487.9540
-5,992.3200
-4,550.1140
-5,550.5910
Interest Income
358.1060
46.9860
36.0030
0
0
Net Interest Income
358.1060
46.9860
36.0030
0
0
EBIT
-5,359.8490
-3,677.6360
-6,384.6960
-4,806.1270
-5,556.0450
EBITDA
-5,285.4920
-3,636.3640
-6,383.3450
-4,720.4550
-5,442.7300
Reconciled Cost of Revenue
4,876.9760
2,531.0600
0
--
--
Reconciled Depreciation
74.3570
41.2720
1.3510
85.6720
113.3150
Net Income from Continuing Operation Net Minority Interest
-4,719.3750
-3,584.3730
-6,047.2060
-4,536.9070
-5,659.5720
Total Unusual Items Excluding Goodwill
282.3680
-96.4190
-54.8860
13.2070
-108.9810
Total Unusual Items
282.3680
-96.4190
-54.8860
13.2070
-108.9810
Normalized EBITDA
-5,567.8600
-3,539.9450
-6,328.4590
-4,733.6620
-5,333.7490
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 10/7/2020
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