Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
900.9150
885.4000
532.7800
612.1920
Operating Expense
35,358.7070
13,326.0250
13,265.5100
6,738.1910
Operating Income
-34,457.7920
-12,440.6250
-12,732.7300
-6,125.9990
Net Non Operating Interest Income Expense
-4,076.9790
-4,647.6350
-708.3490
-125.7060
Other Income Expense
-15,391.3720
-12,497.5440
267.1950
5,653.3500
Pretax Income
-53,926.1430
-29,585.8040
-13,173.8840
-598.3550
Tax Provision
0
0
608.5000
-608.5000
Net Income Common Stockholders
-53,926.1430
-29,585.8040
-13,782.3840
10.1450
Diluted NI Available to Com Stockholders
-53,926.1430
-29,585.8040
-13,782.3840
10.1450
Basic EPS
-1.00
-1.04
-1.06
0.00
Diluted EPS
-1.00
-1.04
-1.06
0.00
Basic Average Shares
59,250.6220
28,435.9500
12,985.8300
6,080.3720
Diluted Average Shares
59,250.6220
28,435.9500
12,985.8300
6,080.3720
Total Operating Income as Reported
-47,145.4310
-24,503.2640
-12,732.7300
-291.7060
Rent Expense Supplemental
1,138.1310
1,228.5830
1,179.7290
1,332.5480
Total Expenses
35,358.7070
13,326.0250
13,265.5100
6,738.1910
Net Income from Continuing & Discontinued Operation
-53,926.1430
-29,585.8040
-13,782.3840
10.1450
Normalized Income
-38,646.7000
-17,501.3510
-13,782.3840
-4,598.9465
Interest Income
165.7030
135.7410
50.9510
46.4370
Interest Expense
4,242.6820
4,783.3760
759.3000
172.1430
Net Interest Income
-4,076.9790
-4,647.6350
-708.3490
-125.7060
EBIT
-49,683.4610
-24,802.4280
-12,414.5840
-426.2120
EBITDA
-48,434.0990
-23,891.8490
-11,511.5220
459.6200
Reconciled Depreciation
1,249.3620
910.5790
903.0620
885.8320
Net Income from Continuing Operation Net Minority Interest
-53,926.1430
-29,585.8040
-13,782.3840
10.1450
Total Unusual Items Excluding Goodwill
-15,279.4430
-12,084.4530
0
5,834.2930
Total Unusual Items
-15,279.4430
-12,084.4530
0
5,834.2930
Normalized EBITDA
-33,154.6560
-11,807.3960
-11,511.5220
-5,374.6730
Tax Rate for Calcs
0
0
0.0002
0.0002
Tax Effect of Unusual Items
0
0
0
1,225.2015
12/31/2023 - 1/6/2022
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