Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
125.3940
0
0
954.0970
1,141.8650
Cost of Revenue
135.4650
20.4830
20.7230
908.4120
808.8200
Gross Profit
-10.0710
-20.4830
-20.7230
45.6850
333.0450
Operating Expense
588.2790
616.8400
746.3990
375.1020
678.6140
Operating Income
-598.3500
-637.3230
-767.1220
-329.4170
-345.5690
Net Non Operating Interest Income Expense
-6.6570
-7.1930
-4.5400
-7.7850
-5.3730
Other Income Expense
--
275
--
3.8350
-4.8210
Pretax Income
-605.0070
-369.5160
-771.6620
-333.3670
-355.7630
Tax Provision
--
0
-64
0
-2.3760
Net Income Common Stockholders
-604.4920
-369.0770
-706.8520
-330.8830
-353.3870
Diluted NI Available to Com Stockholders
-604.4920
-369.0770
-706.8520
-330.8830
-353.3870
Basic EPS
0.00
0.00
0.00
0.00
-0.00
Diluted EPS
0.00
0.00
0.00
0.00
-0.00
Basic Average Shares
176,447.8980
170,555.0400
166,747.4110
148,529.8930
147,039.0710
Diluted Average Shares
176,447.8980
170,555.0400
166,747.4110
148,529.8930
147,039.0710
Rent Expense Supplemental
18
18.7240
18
18
18
Total Expenses
723.7440
637.3230
767.1220
1,283.5140
1,487.4340
Net Income from Continuing & Discontinued Operation
-604.4920
-369.0770
-706.8520
-330.8830
-353.3870
Normalized Income
-604.4920
-644.0770
-706.8520
-334.7180
-348.5982
Interest Expense
6.6570
7.1930
4.5400
7.7850
5.3730
Net Interest Income
-6.6570
-7.1930
-4.5400
-7.7850
-5.3730
EBIT
-598.3500
-362.3230
-767.1220
-325.5820
-350.3900
EBITDA
-586.8410
-341.8400
-746.3990
-280.6700
-328.3110
Reconciled Cost of Revenue
135.4650
20.4830
20.7230
908.4120
808.8200
Reconciled Depreciation
11.5090
20.4830
20.7230
44.9120
22.0790
Net Income from Continuing Operation Net Minority Interest
-604.4920
-369.0770
-706.8520
-330.8830
-353.3870
Total Unusual Items Excluding Goodwill
0
275
0
3.8350
-4.8210
Total Unusual Items
0
275
0
3.8350
-4.8210
Normalized EBITDA
-586.8410
-616.8400
-746.3990
-284.5050
-323.4900
Tax Rate for Calcs
0
0
0.0001
0
0
Tax Effect of Unusual Items
0
0
0
0
-0.0322
12/31/2022 - 10/9/2003
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