Breakdown
TTM
12/31/2025
12/31/2023
12/31/2022
12/31/2021
Total Revenue
138,396
0
0
0
0
Cost of Revenue
42,661
12,888
21,018
--
--
Gross Profit
95,735
-12,888
-21,018
--
--
Operating Expense
500,982
395,395
73,456
6,150.1990
1,682.8160
Operating Income
-405,247
-408,283
-94,474
-6,150.1990
-1,682.8160
Net Non Operating Interest Income Expense
-123,960
-88,245
0
3,989.0610
16.1530
Other Income Expense
115,355
98,037
801
327.2590
5,939.7410
Pretax Income
-413,852
-398,491
-93,673
-1,833.8790
4,273.0780
Tax Provision
19,942
11,671
0
757.0690
0
Net Income Common Stockholders
-433,794
-410,162
-93,673
-2,590.9480
4,273.0780
Diluted NI Available to Com Stockholders
-433,794
-410,162
-93,673
-2,590.9480
4,273.0780
Basic EPS
-3.24
-4.18
-7.05
-0.07
0.14
Diluted EPS
-3.24
-4.18
-7.05
-0.07
0.14
Basic Average Shares
128,553.8440
98,179.7030
13,292.1820
35,937.5000
31,605.3080
Diluted Average Shares
128,553.8440
98,179.7030
13,292.1820
35,937.5000
31,605.3080
Total Operating Income as Reported
-405,247
-408,283
-94,474
-6,150.1990
-1,682.8160
Total Expenses
543,643
408,283
94,474
6,150.1990
1,682.8160
Net Income from Continuing & Discontinued Operation
-433,794
-410,162
-93,673
-2,590.9480
4,273.0780
Normalized Income
-500,544.6000
-476,555.7929
-93,673
-2,960.4142
-1,882.0470
Interest Income
--
--
4,415.4560
3,989.0610
16.1530
Interest Expense
123,960
88,245
0
--
--
Net Interest Income
-123,960
-88,245
0
3,989.0610
16.1530
EBIT
-289,892
-310,246
-93,673
-6,150.1990
-1,682.8160
EBITDA
-245,699
-295,736
-72,655
-6,150.1990
-1,682.8160
Reconciled Cost of Revenue
42,661
12,888
21,018
--
--
Reconciled Depreciation
44,193
14,510
21,018
--
--
Net Income from Continuing Operation Net Minority Interest
-433,794
-410,162
-93,673
-2,590.9480
4,273.0780
Total Unusual Items Excluding Goodwill
111,251
89,203
-27,064.5000
498
6,155.1250
Total Unusual Items
111,251
89,203
-27,064.5000
498
6,155.1250
Normalized EBITDA
-356,950
-384,939
-72,655
-6,648.1990
-7,837.9410
Tax Rate for Calcs
0.0004
0.0003
0
0.0003
0
Tax Effect of Unusual Items
44,500.4000
22,809.2071
0
128.5338
0
12/31/2021 - 4/19/2021
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