Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
79.7520
87.7590
81.1620
56.2050
79.4250
Gross Profit
-79.7520
-87.7590
-81.1620
-56.2050
-79.4250
Operating Expense
1,604.3810
1,423.7610
1,187.3610
845.4800
937.4740
Operating Income
-1,684.1330
-1,511.5200
-1,268.5230
-901.6850
-1,016.8990
Net Non Operating Interest Income Expense
17.2490
31.2730
14.3920
39.0760
22.2840
Other Income Expense
3,124.7350
1,741.4270
204.2550
-41.0760
24.3650
Pretax Income
1,457.8510
261.1800
-1,049.8760
-903.6850
-970.2500
Tax Provision
409.3600
170.0550
0
--
--
Net Income Common Stockholders
1,048.4910
91.1250
-1,049.8760
-903.6850
-970.2500
Diluted NI Available to Com Stockholders
1,048.4910
91.1250
-1,049.8760
-903.6850
-970.2500
Basic EPS
0.01
0.01
-0.01
-0.01
-0.02
Diluted EPS
0.01
0.01
-0.01
-0.01
-0.02
Basic Average Shares
142,046.7040
136,000.1550
103,206.7640
83,906.2960
58,983.0270
Diluted Average Shares
142,046.7040
136,000.1550
103,206.7640
83,906.2960
58,983.0270
Total Operating Income as Reported
-1,684.1330
-1,511.5200
-1,268.5230
-901.6850
-1,016.8990
Total Expenses
1,684.1330
1,511.5200
1,268.5230
901.6850
1,016.8990
Net Income from Continuing & Discontinued Operation
1,048.4910
91.1250
-1,049.8760
-903.6850
-970.2500
Normalized Income
-687.1346
-803.3786
-1,232.4290
-862.6090
-994.6150
Interest Income
17.2490
31.2730
14.3920
39.0760
22.2840
Net Interest Income
17.2490
31.2730
14.3920
39.0760
22.2840
EBIT
-1,684.1330
-1,511.5200
-1,268.5230
-901.6850
-1,016.8990
EBITDA
-1,604.3810
-1,423.7610
-1,187.3610
-845.4800
-937.4740
Reconciled Cost of Revenue
79.7520
87.7590
81.1620
56.2050
79.4250
Reconciled Depreciation
79.7520
87.7590
81.1620
56.2050
79.4250
Net Income from Continuing Operation Net Minority Interest
1,048.4910
91.1250
-1,049.8760
-903.6850
-970.2500
Total Unusual Items Excluding Goodwill
2,413.2620
1,208.4620
182.5530
-41.0760
24.3650
Total Unusual Items
2,413.2620
1,208.4620
182.5530
-41.0760
24.3650
Normalized EBITDA
-4,017.6430
-2,632.2230
-1,369.9140
-804.4040
-961.8390
Tax Rate for Calcs
0.0003
0.0003
0
0
0
Tax Effect of Unusual Items
677.6364
313.9584
0
0
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