Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
961,901
874,119
643,638
152,985
67,060
Cost of Revenue
563,902
553,737
395,935
133,540
93,889
Gross Profit
397,999
320,382
247,703
19,445
-26,829
Operating Expense
6,379,026
5,465,776
9,357,148
11,986,949
16,289,974
Operating Income
-5,981,027
-5,145,394
-9,109,445
-11,967,504
-16,316,803
Net Non Operating Interest Income Expense
-30,504
-27,482
-53,131
-11,804
-23,119
Pretax Income
-3,951,219
-5,236,583
-27,643,667
-7,471,415
-14,716,994
Tax Provision
-79,592
-113,314
485,316
-33,807
-2,222
Net Income Common Stockholders
-3,871,627
-5,123,269
-28,128,983
-7,437,607
-14,714,772
Diluted NI Available to Com Stockholders
-3,871,627
-5,123,269
-28,128,983
-7,437,607
-14,714,772
Basic EPS
-9.22
-14.44
-119.53
-39.29
-94.29
Diluted EPS
-9.22
-14.44
-119.53
-39.29
-94.29
Basic Average Shares
388,649.80
354,797.02
235,329.90
189,300.26
156,052.87
Diluted Average Shares
398,835.32
354,797.02
235,329.90
189,300.26
156,052.87
Total Operating Income as Reported
-5,981,024
-5,145,393
-9,109,445
-11,967,504
-16,316,803
Total Expenses
6,942,928
6,019,513
9,753,083
12,120,489
16,383,863
Net Income from Continuing & Discontinued Operation
-3,871,627
-5,123,269
-28,128,983
-7,437,607
-14,714,772
Normalized Income
-3,962,762.46
-5,265,156.79
-14,001,705.73
-5,633,629.82
-14,607,004.27
Interest Income
10,084
14,857
4,447
8,413
1,830
Net Interest Income
-30,504
-27,482
-53,131
-11,804
-23,119
EBIT
-3,845,643
-5,145,394
-9,109,445
-11,967,504
-16,316,803
EBITDA
-3,798,988
-5,091,557
-5,737,804
-8,858,447
-13,414,979
Reconciled Cost of Revenue
563,902
553,737
395,935
133,540
93,889
Reconciled Depreciation
46,655
53,837
3,371,641
3,109,057
2,901,824
Net Income from Continuing Operation Net Minority Interest
-3,871,627
-5,123,269
-28,128,983
-7,437,607
-14,714,772
Total Unusual Items Excluding Goodwill
93,009
145,026
-20,107,141
-1,812,177
-107,784
Total Unusual Items
93,009
145,026
-20,107,141
-1,812,177
-107,784
Normalized EBITDA
-3,891,997
-5,236,583
14,369,337
-7,046,270
-13,307,195
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
1,873.54
3,138.21
-5,979,863.73
-8,199.82
-16.27
12/31/2022 - 9/25/2002
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