Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
12.3870
38.1460
604.5800
1,470.2240
957.7450
Cost of Revenue
1,798.1340
1,805.3020
5,864.2170
8,626.5540
8,274.2720
Gross Profit
-1,785.7470
-1,767.1560
-5,259.6370
-7,156.3300
-7,316.5270
Operating Expense
4,519.8980
4,375.7670
9,184.3040
8,300.0030
9,113.7720
Operating Income
-6,305.6450
-6,142.9230
-14,443.9410
-15,456.3330
-16,430.2990
Net Non Operating Interest Income Expense
-3,441.0080
-3,353.8070
-3,754.3550
-1,728.6750
-239.0640
Other Income Expense
-532.3090
-755.3980
3.7890
227.6760
-153.9840
Pretax Income
-10,278.9620
-10,252.1280
-18,194.5070
-16,957.3320
-16,823.3470
Tax Provision
--
0
0
-446.2000
0
Net Income Common Stockholders
-10,278.9620
-10,252.1280
-18,194.5070
-16,511.1320
-16,823.3470
Diluted NI Available to Com Stockholders
-10,278.9620
-10,252.1280
-18,194.5070
-16,511.1320
-16,823.3470
Basic EPS
-0.02
-0.02
-0.06
-0.06
-0.07
Diluted EPS
-0.02
-0.02
-0.06
-0.06
-0.07
Basic Average Shares
502,443.9200
430,197.0420
313,313.0850
254,268.6350
253,331.4490
Diluted Average Shares
502,443.9200
430,197.0420
313,313.0850
254,268.6350
253,331.4490
Rent Expense Supplemental
47.7150
34.9180
114.2000
201.0150
115.3070
Total Expenses
6,318.0320
6,181.0690
15,048.5210
16,926.5570
17,388.0440
Net Income from Continuing & Discontinued Operation
-10,278.9620
-10,252.1280
-18,194.5070
-16,511.1320
-16,823.3470
Normalized Income
-9,746.6530
-9,496.7300
-18,198.2960
-16,732.8171
-16,669.3630
Interest Income
1.9880
3.2580
14.2970
15.1440
15.6310
Interest Expense
3,442.9960
3,357.0650
3,768.6520
1,743.8190
254.6950
Net Interest Income
-3,441.0080
-3,353.8070
-3,754.3550
-1,728.6750
-239.0640
EBIT
-6,835.9660
-6,895.0630
-14,425.8550
-15,213.5130
-16,568.6520
EBITDA
-6,737.2920
-6,767.5730
-10,253.2530
-12,214.6640
-13,228.9230
Reconciled Cost of Revenue
1,798.1340
1,805.3020
5,864.2140
8,626.5540
8,274.2720
Reconciled Depreciation
98.6740
127.4900
4,172.6020
2,998.8490
3,339.7290
Net Income from Continuing Operation Net Minority Interest
-10,278.9620
-10,252.1280
-18,194.5070
-16,511.1320
-16,823.3470
Total Unusual Items Excluding Goodwill
-532.3090
-755.3980
3.7890
227.6760
-153.9840
Total Unusual Items
-532.3090
-755.3980
3.7890
227.6760
-153.9840
Normalized EBITDA
-6,204.9830
-6,012.1750
-10,257.0420
-12,442.3400
-13,074.9390
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
5.9909
0
12/31/2022 - 1/8/2021
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