Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
51.62
0
0
0
0
Cost of Revenue
938.13
872.99
725.20
--
--
Gross Profit
-886.51
-872.99
-725.20
--
--
Operating Expense
6,395.12
4,894.20
2,474.57
4,493.52
5,872.55
Operating Income
-7,281.63
-5,767.19
-3,199.77
-4,493.52
-5,872.55
Net Non Operating Interest Income Expense
-491.28
-189.01
-155.94
-58.30
0.03
Other Income Expense
-9,376.54
-11,833.26
2,791.19
312.78
-113.44
Pretax Income
-17,149.45
-17,789.46
-564.52
-4,239.05
-5,985.96
Tax Provision
-142.85
-142.85
-143.24
-59.10
0
Net Income Common Stockholders
-16,030.27
-16,966.60
-786.22
-4,057.03
-5,985.96
Diluted NI Available to Com Stockholders
-16,030.27
-16,966.60
-786.22
-4,057.03
-5,985.96
Basic EPS
-0.05
-0.05
-0.00
-0.02
-0.03
Diluted EPS
-0.05
-0.05
-0.00
-0.02
-0.03
Basic Average Shares
352,995.90
330,943.42
272,448
238,757.23
215,088.40
Diluted Average Shares
352,995.90
330,943.42
272,448
238,757.23
215,088.40
Total Expenses
7,333.25
5,767.19
3,199.77
4,493.52
5,872.55
Net Income from Continuing & Discontinued Operation
-16,030.27
-16,966.60
-786.22
-4,057.03
-5,985.96
Normalized Income
-6,638.05
-5,198.60
-2,869.17
-4,452.22
-5,974.18
Interest Income
0.01
0.01
0.01
0.05
0.03
Interest Expense
491.29
189.02
155.95
58.36
0
Net Interest Income
-491.28
-189.01
-155.94
-58.30
0.03
EBIT
-16,658.15
-17,600.43
-408.57
-4,180.69
-5,985.96
EBITDA
-15,657.30
-16,727.44
316.63
-3,927.58
-5,967.57
Reconciled Cost of Revenue
938.13
872.99
725.20
--
--
Reconciled Depreciation
1,000.85
872.99
725.20
253.11
18.39
Net Income from Continuing Operation Net Minority Interest
-16,030.27
-16,966.60
-786.22
-4,057.03
-5,985.96
Total Unusual Items Excluding Goodwill
-9,471.11
-11,863.26
2,791.19
400.78
-11.78
Total Unusual Items
-9,471.11
-11,863.26
2,791.19
400.78
-11.78
Normalized EBITDA
-6,186.19
-4,864.19
-2,474.56
-4,328.37
-5,955.79
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-78.89
-95.26
708.24
5.59
0
12/31/2022 - 6/15/2016
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