Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
3/31/2022
Total Revenue
0
0
0
0
25,712.1070
Cost of Revenue
94.7760
277.0510
402.7640
504.3520
18,462.7230
Gross Profit
-94.7760
-277.0510
-402.7640
-504.3520
7,249.3840
Operating Expense
6,001.9900
8,447.4540
7,570.6200
11,399.1310
5,032.5170
Operating Income
-6,096.7660
-8,724.5050
-7,973.3840
-11,903.4830
2,216.8670
Net Non Operating Interest Income Expense
517.5530
-3,123.2290
-2,675.2750
-727.1270
311.9940
Other Income Expense
-2,514.0380
-882.8020
704.8570
1,284.4210
15,293.4600
Pretax Income
-8,093.2510
-12,730.5360
-9,943.8020
-11,346.1890
17,822.3210
Tax Provision
2,287.3770
2,294.4790
1,572.5590
3.8830
2,983.5600
Net Income Common Stockholders
-23,069.8660
-27,714.2530
-32,477.3450
-11,350.0720
14,838.7610
Diluted NI Available to Com Stockholders
-23,069.8660
-27,714.2530
-32,477.3450
-11,350.0720
14,838.7610
Basic EPS
-0.18
-0.21
-0.25
-0.09
0.17
Diluted EPS
-0.18
-0.21
-0.25
-0.09
0.14
Basic Average Shares
134,507.9300
133,945.9010
128,765.6260
122,995.4140
85,281.9090
Diluted Average Shares
134,507.9300
133,945.9010
128,765.6260
122,995.4140
108,122.7860
Rent Expense Supplemental
--
--
--
0
1,326.1580
Total Expenses
6,096.7660
8,724.5050
7,973.3840
11,903.4830
23,495.2400
Net Income from Continuing & Discontinued Operation
-23,069.8660
-27,714.2530
-32,477.3450
-11,350.0720
14,838.7610
Normalized Income
-8,884.8226
-13,619.2017
-11,362.0409
-11,142.4924
1,937.4617
Interest Income
--
--
--
--
198.7230
Interest Expense
-340.6140
2,789.0490
2,980.8460
1,190.7000
-95.5530
Net Interest Income
517.5530
-3,123.2290
-2,675.2750
-727.1270
311.9940
EBIT
-8,433.8650
-9,941.4870
-6,962.9560
-10,155.4890
17,726.7680
EBITDA
-8,339.0890
-9,664.4360
-6,560.1920
-9,651.1370
25,477.0880
Reconciled Cost of Revenue
94.7760
277.0510
402.7640
504.3520
18,462.7230
Reconciled Depreciation
94.7760
277.0510
402.7640
504.3520
7,750.3200
Net Income from Continuing Operation Net Minority Interest
-10,380.6280
-15,025.0150
-11,516.3610
-11,350.0720
14,838.7610
Total Unusual Items Excluding Goodwill
-2,493.0090
-1,653.8980
-181.5530
-345.9660
15,495.3030
Total Unusual Items
-2,493.0090
-1,653.8980
-181.5530
-345.9660
15,495.3030
Normalized EBITDA
-5,846.0800
-8,010.5380
-6,378.6390
-9,305.1710
9,981.7850
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0004
0.0002
Tax Effect of Unusual Items
-997.2036
-248.0847
-27.2330
-138.3864
2,594.0037
3/31/2022 - 7/17/2007
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