Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
219.6900
13.3500
0
6.9440
0
Cost of Revenue
6.0170
6.6480
0
0
2.9340
Gross Profit
213.6730
6.7020
0
6.9440
16.1020
Operating Expense
11,356.4160
12,927.6080
13,299.5370
5,329.6230
904.1930
Operating Income
-11,142.7430
-12,920.9060
-13,299.5370
-5,322.6790
-904.1930
Net Non Operating Interest Income Expense
-154.6500
-89.8770
-353.1570
0
5.6830
Other Income Expense
-41,104.8020
-27,993.2170
-18,764.3390
-1.9450
1,832.3140
Pretax Income
-52,402.1950
-41,004
-32,417.0330
-5,324.6240
933.8040
Tax Provision
0
0
0
0
339.8990
Net Income Common Stockholders
-52,402.1950
-41,004
-32,417.0330
-5,324.6240
593.9050
Diluted NI Available to Com Stockholders
-52,402.1950
-41,004
-32,417.0330
-5,324.6240
593.9050
Basic EPS
-13.28
-10.39
-15.80
-3.64
0.41
Diluted EPS
-13.28
-10.39
-15.80
-3.64
0.41
Basic Average Shares
6,482.4190
3,946.2940
2,051.7080
1,637.1620
1,464.2200
Diluted Average Shares
6,482.4190
3,946.2940
2,051.7080
1,637.1620
1,464.2200
Total Operating Income as Reported
-11,142.7430
-12,920.9060
-13,299.5370
-5,322.6790
-3,946.0350
Rent Expense Supplemental
--
--
--
--
35.9370
Total Expenses
11,362.4330
12,934.2560
13,299.5370
5,329.6230
904.1930
Net Income from Continuing & Discontinued Operation
-52,402.1950
-41,004
-32,417.0330
-5,324.6240
593.9050
Normalized Income
-11,593.7380
-12,753.2730
-44,692.2500
-5,324.6240
-559.0880
Interest Income
36.2580
19.0940
13.8060
0
5.6830
Interest Expense
190.9080
108.9710
366.9630
0
--
Net Interest Income
-154.6500
-89.8770
-353.1570
0
5.6830
EBIT
-52,211.2870
-40,895.0290
-32,050.0700
-5,324.6240
-904.1930
EBITDA
-51,920.4450
-40,600.5870
-31,699.5610
-4,771.7690
-904.1930
Reconciled Cost of Revenue
6.0170
6.6480
0
0
2.9340
Reconciled Depreciation
290.8420
294.4420
350.5090
552.8550
606.9110
Net Income from Continuing Operation Net Minority Interest
-52,402.1950
-41,004
-32,417.0330
-5,324.6240
593.9050
Total Unusual Items Excluding Goodwill
-40,808.4570
-28,250.7270
12,275.2170
-14,694.9530
1,812.8820
Total Unusual Items
-40,808.4570
-28,250.7270
12,275.2170
-14,694.9530
1,812.8820
Normalized EBITDA
-11,111.9880
-12,349.8600
-43,974.7780
-4,771.7690
-2,717.0750
Tax Rate for Calcs
0
0
0
0
0.0004
Tax Effect of Unusual Items
0
0
0
0
659.8890
12/31/2022 - 5/2/2022
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