Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
6,968.3770
6,968.3770
5,778.4010
3,049.6580
282.1810
Cost of Revenue
440.0820
440.0820
464.4260
236.7170
34.1460
Gross Profit
6,528.2950
6,528.2950
5,313.9750
2,812.9410
248.0350
Operating Expense
64,080.1430
64,080.1430
52,888.5990
49,422.5970
45,254.3340
Operating Income
-57,551.8480
-57,551.8480
-47,574.6240
-46,609.6560
-45,006.2990
Net Non Operating Interest Income Expense
1,748.4670
1,748.4670
80.3460
973.3200
313.6060
Other Income Expense
-149,765.9470
-149,765.9470
17,337.3060
9,706.0750
13,556.1170
Pretax Income
-205,569.3280
-205,569.3280
-30,156.9720
-35,930.2610
-31,136.5760
Tax Provision
-1,133.4190
-1,133.4190
-87.1180
48.4110
323.2220
Net Income Common Stockholders
-204,435.9090
-204,435.9090
-30,069.8540
-35,978.6720
-31,459.7980
Basic EPS
-0.38
-0.34
-0.14
-0.11
-0.10
Diluted EPS
-0.38
-0.34
-0.14
-0.11
-0.10
Basic Average Shares
536,600.7390
597,559.1210
214,784.6710
327,078.8360
300,013.5390
Diluted Average Shares
536,600.7390
597,559.1210
214,784.6710
327,078.8360
300,013.5390
Net Income from Continuing & Discontinued Operation
-204,435.9090
-204,435.9090
-30,069.8540
-35,978.6720
-31,459.7980
Normalized Income
-204,435.9090
-204,435.9090
-30,078.4501
-35,978.6720
-31,459.7980
Interest Income
4,474.4670
4,474.4670
335.4200
1,237.2800
607.5660
Interest Expense
2,529.7720
2,529.7720
8.6560
8.7090
6.5020
Net Interest Income
1,748.4670
1,748.4670
80.3460
973.3200
313.6060
EBIT
-203,039.5560
-203,039.5560
-30,148.3160
-35,921.5520
-31,130.0740
EBITDA
-197,582.2230
-197,582.2230
-24,822.2560
-31,856.7620
-28,564.7360
Reconciled Cost of Revenue
440.0820
440.0820
464.4260
236.7170
34.1460
Reconciled Depreciation
5,457.3330
5,457.3330
5,326.0600
4,064.7900
2,565.3380
Net Income from Continuing Operation Net Minority Interest
-204,435.9090
-204,435.9090
-30,069.8540
-35,978.6720
-31,459.7980
Total Unusual Items Excluding Goodwill
--
--
8.6210
--
--
Total Unusual Items
--
--
8.6210
--
--
Normalized EBITDA
-197,582.2230
-197,582.2230
-24,830.8770
-31,856.7620
-28,564.7360
Tax Rate for Calcs
0
0
0
0.0003
0.0003
Tax Effect of Unusual Items
0
0
0.0249
0
0
6/30/2023 - 8/7/2020
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