Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
941.2600
943.3750
942.2080
112.1480
96.4600
Gross Profit
-941.2600
-943.3750
-942.2080
-112.1480
-96.4600
Operating Expense
20,758.4480
14,149.3180
9,425.1770
5,436.7780
4,751.8180
Operating Income
-21,699.7080
-15,092.6930
-10,367.3850
-5,548.9260
-4,848.2780
Net Non Operating Interest Income Expense
-1,743.9930
-2,648.6800
-2,752.3980
-1,436.4360
-750.2830
Other Income Expense
-19,904.2010
-21,523.4510
-350.2150
-620.0850
129.6460
Pretax Income
-43,347.9020
-39,264.8240
-13,469.9980
-7,605.4470
-5,468.9150
Net Income Common Stockholders
-43,347.9020
-39,264.8240
-13,469.9980
-7,605.4470
-5,468.9150
Diluted NI Available to Com Stockholders
-43,347.9020
-39,264.8240
-13,469.9980
-7,605.4470
-5,468.9150
Basic EPS
-0.44
-0.46
-0.22
-0.13
-0.11
Diluted EPS
-0.44
-0.46
-0.22
-0.13
-0.11
Basic Average Shares
108,245.5500
85,579.5330
62,451.0890
58,599.0170
49,258.1090
Diluted Average Shares
108,245.5500
85,579.5330
62,451.0890
58,599.0170
49,258.1090
Rent Expense Supplemental
--
--
--
251.2480
219.0110
Total Expenses
21,699.7080
15,092.6930
10,367.3850
5,548.9260
4,848.2780
Net Income from Continuing & Discontinued Operation
-43,347.9020
-39,264.8240
-13,469.9980
-7,605.4470
-5,468.9150
Normalized Income
-23,468.8220
-17,800.2490
-13,141.7050
-6,985.3620
-5,598.5610
Interest Income
413.0590
156.4910
6.2310
13.9550
3.2950
Interest Expense
2,157.0520
2,805.1710
2,616.5580
1,116.9960
533.6730
Net Interest Income
-1,743.9930
-2,648.6800
-2,752.3980
-1,436.4360
-750.2830
EBIT
-41,190.8500
-36,459.6530
-10,853.4400
-6,488.4510
-4,935.2420
EBITDA
-38,453.4280
-33,720.1160
-8,110.1490
-6,309.6110
-4,805.8170
Reconciled Cost of Revenue
941.2600
943.3750
942.2080
112.1480
96.4600
Reconciled Depreciation
2,737.4220
2,739.5370
2,743.2910
178.8400
129.4250
Net Income from Continuing Operation Net Minority Interest
-43,347.9020
-39,264.8240
-13,469.9980
-7,605.4470
-5,468.9150
Total Unusual Items Excluding Goodwill
-19,879.0800
-21,464.5750
-328.2930
-620.0850
129.6460
Total Unusual Items
-19,879.0800
-21,464.5750
-328.2930
-620.0850
129.6460
Normalized EBITDA
-18,574.3480
-12,255.5410
-7,781.8560
-5,689.5260
-4,935.4630
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 12/28/2007
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