Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
83.7690
75.7300
45.7240
75.4040
60.4440
Cost of Revenue
65.5450
68.9020
84.6580
75.7280
65.2980
Gross Profit
18.2240
6.8280
-38.9340
-0.3240
-4.8540
Operating Expense
9,728.8450
7,059.2190
5,474.1130
4,876.8010
5,557.5140
Operating Income
-9,710.6210
-7,052.3910
-5,513.0470
-4,877.1250
-5,562.3680
Net Non Operating Interest Income Expense
523.4140
411.0610
-535.1520
-608.1160
-1,505.0350
Other Income Expense
-9.3550
-592.2990
-944.7280
573.8670
-1.1900
Pretax Income
-9,196.5620
-7,233.6290
-6,992.9270
-4,911.3740
-7,068.5930
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-9,196.5620
-7,240.3120
-7,052.6020
-4,911.3740
-7,484.1160
Diluted NI Available to Com Stockholders
-9,196.5620
-7,240.3120
-7,052.6020
-4,911.3740
-7,484.1160
Basic EPS
-6.96
-13.61
-5.15k
-53.97k
-138.59k
Diluted EPS
-6.96
-13.61
-5.15k
-53.97k
-138.59k
Basic Average Shares
1,479.6320
532.0360
1.3690
0.0910
0.0540
Diluted Average Shares
1,479.6320
532.0360
1.3690
0.0910
0.0540
Total Operating Income as Reported
-9,710.6210
-7,052.3910
-5,513.0470
-4,875.9810
-5,561.5680
Total Expenses
9,794.3900
7,128.1210
5,558.7710
4,952.5290
5,622.8120
Net Income from Continuing & Discontinued Operation
-9,196.5620
-7,233.6290
-6,992.9270
-4,911.3740
-7,068.5930
Normalized Income
-9,196.4950
-6,646.0820
-6,048.2480
-5,484.9760
-7,067.4030
Interest Income
523.4140
411.0610
0.3180
0.1720
2.5110
Interest Expense
--
0
535.4700
608.2880
1,507.5460
Net Interest Income
523.4140
411.0610
-535.1520
-608.1160
-1,505.0350
EBIT
-9,891.8590
-7,233.6290
-6,457.4570
-4,303.0860
-5,561.0470
EBITDA
-9,649.4040
-7,006.2230
-6,264.3190
-4,140.4150
-5,417.4260
Reconciled Cost of Revenue
65.5450
68.9020
84.6580
75.7280
65.2980
Reconciled Depreciation
242.4550
227.4060
193.1380
162.6710
143.6210
Net Income from Continuing Operation Net Minority Interest
-9,196.5620
-7,233.6290
-6,992.9270
-4,911.3740
-7,068.5930
Total Unusual Items Excluding Goodwill
-0.0670
-587.5470
-944.6790
573.6020
-1.1900
Total Unusual Items
-0.0670
-587.5470
-944.6790
573.6020
-1.1900
Normalized EBITDA
-9,649.3370
-6,418.6760
-5,319.6400
-4,714.0170
-5,416.2360
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 4/22/2022
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