Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
179,905
402,797
966,530
1,262,753
3,072,451
Cost of Revenue
1,940,040
2,126,055
831,513
1,123,587
2,750,134
Gross Profit
-1,760,135
-1,723,258
135,017
139,166
322,317
Operating Expense
38,459
90,824
153,636
279,865
362,975
Operating Income
-1,798,594
-1,814,082
-18,619
-140,699
-40,658
Net Non Operating Interest Income Expense
-309,270
-334,350
-495,870
-328,841
-102,325
Pretax Income
-2,574,376
-2,668,693
27,941
-593,680
-1,888,740
Tax Provision
39,176
32,243
241,336
8,778
107,322
Net Income Common Stockholders
-1,564,656
-1,651,392
-173,139
-593,269
-2,157,923
Diluted NI Available to Com Stockholders
-1,564,656
-1,651,392
-173,139
-593,269
-2,157,923
Basic EPS
-2.09
-2.21
-0.23
-0.79
-2.88
Diluted EPS
-2.09
-2.21
-0.23
-0.79
-2.88
Basic Average Shares
748,366
748,366
748,366
748,366
748,366
Diluted Average Shares
748,366
748,366
748,366
748,366
748,366
Total Operating Income as Reported
-1,821,434
-1,876,245
623,025
-125,042
-35,346
Total Expenses
1,978,499
2,216,879
985,149
1,403,452
3,113,109
Net Income from Continuing & Discontinued Operation
-1,564,656
-1,651,392
-173,139
-464,528
-1,912,536
Normalized Income
-1,321,515.750
-1,408,251.750
-669,168
-486,422
-1,852,986.750
Interest Income
--
475
15,723
26,210
38,032
Interest Expense
309,745
334,825
511,593
355,051
140,357
Net Interest Income
-309,270
-334,350
-495,870
-328,841
-102,325
EBIT
-2,264,631
-2,333,868
539,534
-238,629
-1,748,383
EBITDA
-2,264,631
-2,301,483
584,100
-112,041
-1,564,268
Reconciled Cost of Revenue
1,940,040
2,126,055
831,513
1,123,587
2,750,134
Reconciled Depreciation
--
32,385
44,566
126,588
184,115
Net Income from Continuing Operation Net Minority Interest
-1,564,656
-1,651,392
-173,139
-464,528
-1,912,536
Total Unusual Items Excluding Goodwill
-324,187
-324,187
661,372
29,192
-79,399
Total Unusual Items
-324,187
-324,187
661,372
29,192
-79,399
Normalized EBITDA
-1,940,444
-1,977,296
-77,272
-141,233
-1,484,869
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-81,046.750
-81,046.750
165,343
7,298
-19,849.750
12/31/2022 - 11/2/2005
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