Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
248.02
207.52
194.59
175.22
133.17
Gross Profit
-248.02
-207.52
-194.59
-175.22
-133.17
Operating Expense
20,293
17,989.77
12,617.44
12,218.25
9,026.90
Operating Income
-20,541.02
-18,197.29
-12,812.02
-12,393.47
-9,160.06
Net Non Operating Interest Income Expense
1,156.49
590.41
349.78
136.39
-14.22
Other Income Expense
-3,681.98
604.24
-5,772.66
271.23
10,115.68
Pretax Income
-23,066.51
-17,002.64
-18,234.91
-11,985.86
941.40
Tax Provision
0
0
0
0
141.29
Net Income Common Stockholders
-23,066.51
-17,002.64
-18,234.91
-11,985.86
800.11
Diluted NI Available to Com Stockholders
-23,066.51
-17,002.64
-18,234.91
-11,985.86
800.11
Basic EPS
-0.06
-0.05
-0.06
-0.05
0.00
Diluted EPS
-0.06
-0.05
-0.06
-0.05
-0.05
Basic Average Shares
431,958.05
371,957.05
285,680.62
228,902.66
172,893.11
Diluted Average Shares
431,958.05
371,957.05
285,680.62
228,902.66
192,080.39
Total Operating Income as Reported
-20,503.74
-18,179.40
-17,788.93
-12,353.41
-9,193.52
Rent Expense Supplemental
292.41
120.29
80.11
74.02
72.62
Total Expenses
20,541.02
18,197.29
12,812.02
12,393.47
9,160.06
Net Income from Continuing & Discontinued Operation
-23,066.51
-17,002.64
-18,234.91
-11,985.86
800.11
Normalized Income
-19,384.53
-17,606.88
-12,462.25
-12,257.08
-7,797.38
Interest Income
1,251.10
612.09
388.38
194.82
59.52
Interest Expense
94.61
21.67
38.61
58.43
73.74
Net Interest Income
1,156.49
590.41
349.78
136.39
-14.22
EBIT
-22,971.89
-16,980.97
-18,196.30
-11,927.43
1,015.13
EBITDA
-22,723.87
-16,773.45
-18,001.71
-11,752.21
1,148.30
Reconciled Cost of Revenue
248.02
207.52
194.59
175.22
133.17
Reconciled Depreciation
248.02
207.52
194.59
175.22
133.17
Net Income from Continuing Operation Net Minority Interest
-23,066.51
-17,002.64
-18,234.91
-11,985.86
800.11
Total Unusual Items Excluding Goodwill
-3,681.98
604.24
-5,772.66
271.23
10,115.68
Total Unusual Items
-3,681.98
604.24
-5,772.66
271.23
10,115.68
Normalized EBITDA
-19,041.89
-17,377.69
-12,229.05
-12,023.44
-8,967.38
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
1,518.19
12/31/2022 - 5/1/2026
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