Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,154.1940
1,666.0220
1,166.8570
1,917.1070
4,689.3890
Cost of Revenue
2,348.4160
2,615.1940
2,255.0260
2,287.3400
3,022.6820
Gross Profit
1,805.7780
-949.1720
-1,088.1690
-370.2330
1,666.7070
Operating Expense
3,246.7180
2,053.6090
3,413.6230
1,022.9430
1,265.0050
Operating Income
-1,440.9400
-3,002.7810
-4,501.7920
-1,393.1760
401.7020
Net Non Operating Interest Income Expense
-433.9190
-542.4490
-454.9120
-514.6660
-483.8240
Other Income Expense
-3,482.0260
-3,555.5380
-3,114.3460
-30.8710
1,869.5530
Pretax Income
-5,356.8850
-7,100.7680
-8,071.0500
-1,938.7130
1,787.4310
Net Income Common Stockholders
-5,356.8870
-7,100.7700
-8,071.0500
-1,938.7130
1,787.4310
Diluted NI Available to Com Stockholders
-5,356.8870
-7,100.7700
-8,071.0500
-1,938.7130
1,787.4310
Basic EPS
-0.14
-0.25
-0.59
-0.69
0.77
Diluted EPS
-0.14
-0.25
-0.59
-0.69
0.77
Basic Average Shares
44,307.6420
28,680.7270
13,789.6580
2,821.2350
2,321.2350
Diluted Average Shares
55,870.1860
28,680.7270
13,789.6580
2,821.2350
2,321.2350
Rent Expense Supplemental
--
36.8130
14.9260
22.2640
21.2870
Total Expenses
5,595.1340
4,668.8030
5,668.6490
3,310.2830
4,287.6870
Net Income from Continuing & Discontinued Operation
-5,356.8870
-7,100.7700
-8,071.0500
-1,938.7130
1,787.4310
Normalized Income
-1,547.1270
-3,204.1640
-4,956.7040
-1,907.8420
441.3528
Interest Income
13.5610
0
69.9110
18.6670
3.4670
Interest Expense
375.0050
469.9740
524.8230
533.3330
487.2910
Net Interest Income
-433.9190
-542.4490
-454.9120
-514.6660
-483.8240
EBIT
-4,981.8800
-6,630.7940
-7,546.2270
-1,405.3800
2,274.7220
EBITDA
-4,206.7990
-5,992.1700
-7,210.1740
-1,025.2590
2,693.8940
Reconciled Cost of Revenue
2,348.4160
2,615.1940
2,255.0260
2,287.3400
3,022.6820
Reconciled Depreciation
775.0810
638.6240
336.0530
380.1210
419.1720
Net Income from Continuing Operation Net Minority Interest
-5,356.8870
-7,100.7700
-8,071.0500
-1,938.7130
1,787.4310
Total Unusual Items Excluding Goodwill
-3,809.7600
-3,896.6060
-3,114.3460
-30.8710
1,869.5530
Total Unusual Items
-3,809.7600
-3,896.6060
-3,114.3460
-30.8710
1,869.5530
Normalized EBITDA
-397.0390
-2,095.5640
-4,095.8280
-994.3880
824.3410
Tax Rate for Calcs
0
0
0
0
0.0003
Tax Effect of Unusual Items
0
0
0
0
523.4748
12/31/2022 - 8/23/2011
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