Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,135.4060
2,303.7120
846.1940
403.5330
132.7660
Cost of Revenue
769.0390
837.0280
311.0840
197.1140
136.0950
Gross Profit
1,366.3670
1,466.6840
535.1100
206.4190
-3.3290
Operating Expense
11,839.1090
14,403.6300
19,240.8160
16,466.5580
16,117.9830
Operating Income
-10,472.7420
-12,936.9460
-18,705.7060
-16,260.1390
-16,121.3120
Net Non Operating Interest Income Expense
-76.7080
21.9770
272.8570
581.1320
-104.9320
Other Income Expense
326.3730
-1.0590
5,038.9210
1,643.0130
6,320.1340
Pretax Income
-10,223.0770
-12,916.0280
-13,393.9280
-14,035.9940
-9,906.1100
Tax Provision
--
--
--
--
0
Net Income Common Stockholders
-10,223.0770
-12,916.0280
-13,393.9280
-14,035.9940
-9,906.1100
Diluted NI Available to Com Stockholders
-10,223.0770
-12,916.0280
-13,393.9280
-14,035.9940
-9,906.1100
Basic EPS
-0.12
-0.16
-0.19
-0.22
-0.16
Diluted EPS
-0.12
-0.16
-0.19
-0.22
-0.16
Basic Average Shares
107,176.7490
82,432.7630
71,494.2390
64,671.2580
60,615.5940
Diluted Average Shares
107,176.7490
82,432.7630
71,494.2390
64,671.2580
60,615.5940
Total Expenses
12,608.1480
15,240.6580
19,551.9000
16,663.6720
16,254.0780
Net Income from Continuing & Discontinued Operation
-10,223.0770
-12,916.0280
-13,393.9280
-14,035.9940
-9,906.1100
Normalized Income
-10,549.4500
-12,914.9690
-18,432.8490
-15,679.0070
-16,226.2440
Interest Expense
116.0530
22.2070
26.0880
144.4430
103.7560
Net Interest Income
-76.7080
21.9770
272.8570
581.1320
-104.9320
EBIT
-10,107.0240
-12,893.8210
-13,367.8400
-13,891.5510
-9,802.3540
EBITDA
-9,256.1590
-12,060.4710
-12,638.1720
-13,276.8470
-9,001.4900
Reconciled Cost of Revenue
344.9120
454.5940
91.7110
53.9550
32.1390
Reconciled Depreciation
850.8650
833.3500
729.6680
614.7040
800.8640
Net Income from Continuing Operation Net Minority Interest
-10,223.0770
-12,916.0280
-13,393.9280
-14,035.9940
-9,906.1100
Total Unusual Items Excluding Goodwill
326.3730
-1.0590
5,038.9210
1,643.0130
6,320.1340
Total Unusual Items
326.3730
-1.0590
5,038.9210
1,643.0130
6,320.1340
Normalized EBITDA
-9,582.5320
-12,059.4120
-17,677.0930
-14,919.8600
-15,321.6240
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 4/26/2010
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