Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
509.5890
152.4300
969.7830
Cost of Revenue
0
0
0.7630
302.0370
286.4150
Gross Profit
0
0
508.8260
-149.6070
683.3680
Operating Expense
6,515.2690
7,151.2590
5,214.0680
6,617.1270
15,797.7800
Operating Income
-6,515.2690
-7,151.2590
-4,705.2420
-6,766.7340
-15,114.4120
Net Non Operating Interest Income Expense
-21.8690
-248.7870
-738.5410
-1,128.1900
-106.1510
Other Income Expense
-1,062.6890
-952.7590
74.2070
-129.9140
-294.0330
Pretax Income
-7,599.8270
-8,352.8050
-5,369.5760
-8,024.8380
-15,514.5960
Tax Provision
0.5270
24.1540
-110.5390
256.0060
797.7780
Net Income Common Stockholders
-7,106.6330
-7,908.5540
-4,902.8780
-7,788.0500
-16,423.2390
Diluted NI Available to Com Stockholders
-7,106.6330
-7,908.5540
-4,902.8780
-7,788.0500
-16,423.2390
Basic EPS
-0.29
-0.39
-0.42
-1.80
-5.20
Diluted EPS
-0.29
-0.39
-0.42
-1.80
-5.20
Basic Average Shares
24,894.6050
20,108.9440
11,673.9800
4,335.6500
3,166.4660
Diluted Average Shares
24,894.6050
20,108.9440
11,673.9800
4,335.6500
3,166.4660
Total Operating Income as Reported
-6,515.2690
-7,151.2590
-4,705.2420
-6,766.7340
-15,114.4120
Total Expenses
6,515.2690
7,151.2590
5,214.8310
6,919.1640
16,084.1950
Net Income from Continuing & Discontinued Operation
-7,106.6330
-7,908.5540
-4,902.8780
-7,788.0500
-16,423.2390
Normalized Income
-6,386.8040
-7,109.6871
-4,796.4020
-7,640.1853
-16,143.5175
Interest Income
133.3410
167.1030
87.3580
185.4810
187.8170
Interest Expense
155.2100
415.8900
825.8990
1,313.6710
293.9680
Net Interest Income
-21.8690
-248.7870
-738.5410
-1,128.1900
-106.1510
EBIT
-7,444.6170
-7,936.9150
-4,543.6770
-6,711.1670
-15,220.6280
EBITDA
-6,952.9120
-7,432.0810
-4,342.7560
-6,330.7770
-15,196.8290
Reconciled Cost of Revenue
0
0
0.7630
302.0370
286.4150
Reconciled Depreciation
491.7050
504.8340
200.9210
380.3900
23.7990
Net Income from Continuing Operation Net Minority Interest
-7,106.6330
-7,908.5540
-4,902.8780
-7,788.0500
-16,423.2390
Total Unusual Items Excluding Goodwill
-1,199.7150
-1,073.3130
-108.7140
-199.1980
-377.0340
Total Unusual Items
-1,199.7150
-1,073.3130
-108.7140
-199.1980
-377.0340
Normalized EBITDA
-5,753.1970
-6,358.7680
-4,234.0420
-6,131.5790
-14,819.7950
Tax Rate for Calcs
0.0004
0.0003
0
0.0003
0.0003
Tax Effect of Unusual Items
-479.8860
-274.4461
-2.2380
-51.3333
-97.3125
12/31/2022 - 11/10/2004
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