Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
68.9090
68.9090
107.5070
146.5540
161.3720
Cost of Revenue
6.0720
6.0720
8.0740
12.5970
17.8330
Gross Profit
62.8370
62.8370
99.4330
133.9570
143.5390
Operating Expense
2,337.7270
2,337.7270
1,835.9360
1,897.5120
2,714.5460
Operating Income
-2,274.8900
-2,274.8900
-1,736.5030
-1,763.5550
-2,571.0070
Other Income Expense
-2.7160
-2.7160
-268.3280
-139.7220
9.1000
Pretax Income
-2,277.6060
-2,277.6060
-2,004.8310
-1,903.2770
-2,561.9070
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-2,277.6060
-2,277.6060
-2,004.8310
-1,903.2770
-2,561.9070
Diluted NI Available to Com Stockholders
-2,277.6060
-2,277.6060
-2,004.8310
-1,903.2770
-2,561.9070
Basic EPS
-0.81
--
-0.71
-0.68
-1.08
Diluted EPS
-0.81
--
-0.71
-0.68
-1.08
Basic Average Shares
2,805.3250
--
2,805.3250
2,805.3250
2,376.7640
Diluted Average Shares
2,805.3250
2,805.3250
2,805.3250
2,805.3250
2,376.7640
Total Operating Income as Reported
-2,274.8900
-2,274.8900
-1,736.5030
-1,763.5550
-2,571.0070
Rent Expense Supplemental
116.4340
116.4340
121.2010
--
--
Total Expenses
2,343.7990
2,343.7990
1,844.0100
1,910.1090
2,732.3790
Net Income from Continuing & Discontinued Operation
-2,277.6060
-2,277.6060
-2,004.8310
-1,903.2770
-2,561.9070
Normalized Income
-2,277.6060
-2,277.6060
-2,004.8310
-1,903.2770
-2,561.9070
EBIT
-2,274.8900
-2,274.8900
-1,736.5030
-1,763.5550
-2,571.0070
EBITDA
-2,165.9480
-2,165.9480
-1,625.4970
-1,657.9130
-2,513.5790
Reconciled Cost of Revenue
6.0720
6.0720
8.0740
12.5970
17.8330
Reconciled Depreciation
108.9420
108.9420
111.0060
105.6420
57.4280
Net Income from Continuing Operation Net Minority Interest
-2,277.6060
-2,277.6060
-2,004.8310
-1,903.2770
-2,561.9070
Normalized EBITDA
-2,165.9480
-2,165.9480
-1,625.4970
-1,657.9130
-2,513.5790
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 7/8/2021
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