Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
--
--
--
--
0
Gross Profit
--
--
--
--
0
Operating Expense
7,164.38
6,122.55
4,356.58
2,246.30
3,000.89
Operating Income
-7,164.38
-6,122.55
-4,356.58
-2,246.30
-3,000.89
Net Non Operating Interest Income Expense
204.94
-26.47
-198.50
-392.56
-442.34
Other Income Expense
9,297.78
9,254.94
-10,696.44
365.79
1,232.74
Pretax Income
2,338.34
3,105.92
-15,251.52
-2,273.06
-2,210.50
Net Income Common Stockholders
2,338.34
3,105.92
-15,251.52
-2,273.06
-2,210.50
Diluted NI Available to Com Stockholders
2,338.34
3,105.92
-15,251.52
-2,273.06
-2,210.50
Basic EPS
0.01
0.01
-0.17
-0.10
-0.11
Diluted EPS
0.01
0.01
-0.17
-0.10
-0.11
Basic Average Shares
253,940.38
212,083.15
92,085.87
23,603.98
20,161.13
Diluted Average Shares
286,896.29
223,339.04
92,085.87
23,603.98
20,161.13
Rent Expense Supplemental
--
43.22
2.99
--
--
Total Expenses
7,164.38
6,122.55
4,356.58
2,246.30
3,000.89
Net Income from Continuing & Discontinued Operation
2,338.34
3,105.92
-15,251.52
-2,273.06
-2,210.50
Normalized Income
-2,719.35
-4,760.78
-4,555.08
-2,638.85
-2,673.02
Interest Income
316.50
376.40
445.86
362.46
95.07
Interest Expense
111.56
402.88
630.21
751.81
537.41
Net Interest Income
204.94
-26.47
-198.50
-392.56
-442.34
EBIT
--
3,508.79
-14,621.31
-1,521.25
-1,673.09
EBITDA
2,807.88
3,763.15
-14,596.01
-1,479.14
-1,617.38
Reconciled Cost of Revenue
--
--
--
--
0
Reconciled Depreciation
357.98
254.36
25.30
42.11
55.70
Net Income from Continuing Operation Net Minority Interest
2,338.34
3,105.92
-15,251.52
-2,273.06
-2,210.50
Total Unusual Items Excluding Goodwill
9,297.78
9,254.94
-10,696.44
365.79
462.52
Total Unusual Items
9,297.78
9,254.94
-10,696.44
365.79
462.52
Normalized EBITDA
-6,489.90
-5,491.79
-3,899.57
-1,844.93
-2,079.91
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
3,719.11
1,388.24
0
0
0
12/31/2022 - 9/1/2026
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