Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
347.0240
347.0240
34.1110
0
7.7210
Cost of Revenue
611.0850
611.0850
1,970.8960
0
22.2030
Gross Profit
-264.0610
-264.0610
-1,936.7850
0
-14.4820
Operating Expense
2,172.5560
2,172.5560
5,755.1840
2,821.1660
1,397.0570
Operating Income
-2,436.6170
-2,436.6170
-7,691.9690
-2,821.1660
-1,411.5390
Net Non Operating Interest Income Expense
-388.2410
-388.2410
-250.8400
12.9850
1.8410
Other Income Expense
-313.1540
-313.1540
765.1680
-796.3950
-429.5670
Pretax Income
-3,138.0120
-3,138.0120
--
-3,604.5760
-1,839.2650
Net Income Common Stockholders
-3,138.0120
-3,138.0120
--
-2,603.3240
-2,809.5750
Diluted NI Available to Com Stockholders
-3,138.0120
-3,138.0120
--
-2,603.3240
-2,809.5750
Basic EPS
-0.02
--
-0.05
-0.02
-0.04
Diluted EPS
-0.02
--
-0.05
-0.02
-0.04
Basic Average Shares
148,772.6030
--
126,943.4520
110,689.4780
80,951.0430
Diluted Average Shares
148,772.6030
--
126,943.4520
110,689.4780
118,485.0950
Rent Expense Supplemental
28.6840
28.6840
--
21.5450
25.0650
Total Expenses
2,783.6410
2,783.6410
7,726.0800
2,821.1660
1,419.2600
Net Income from Continuing & Discontinued Operation
-3,138.0120
-3,138.0120
--
-2,603.3240
-2,809.5750
Normalized Income
-2,877.3980
-2,877.3980
--
-2,807.3060
-1,408.4160
Interest Income
3.1460
3.1460
--
115.8500
1.8410
Interest Expense
391.3870
391.3870
261.3040
102.8650
0
Net Interest Income
-388.2410
-388.2410
-250.8400
12.9850
1.8410
EBIT
-2,746.6250
-2,746.6250
-6,916.3370
-3,501.7110
-1,839.2650
EBITDA
-2,743.7400
-2,743.7400
-6,914.6640
-3,501.4530
-1,839.2650
Reconciled Cost of Revenue
611.0850
611.0850
1,970.8960
0
22.2030
Reconciled Depreciation
2.8850
2.8850
--
0.2580
0
Net Income from Continuing Operation Net Minority Interest
-3,138.0120
-3,138.0120
--
-3,604.5760
-1,839.2650
Total Unusual Items Excluding Goodwill
-260.6140
-260.6140
--
-797.2700
-430.8490
Total Unusual Items
-260.6140
-260.6140
--
-797.2700
-430.8490
Normalized EBITDA
-2,483.1260
-2,483.1260
-7,668.5400
-2,704.1830
-1,408.4160
Tax Rate for Calcs
0
0
--
0
0
Tax Effect of Unusual Items
0
0
--
0
0
6/30/2023 - 12/7/2010
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