Breakdown
TTM
5/31/2026
5/31/2025
5/31/2024
5/31/2023
Total Revenue
122.71
167.21
231.21
337.52
109.63
Operating Expense
16,667.61
18,188.41
12,074.26
7,729.98
5,940.59
Operating Income
-16,544.90
-18,021.21
-11,843.05
-7,392.47
-5,830.96
Net Non Operating Interest Income Expense
327.14
-31.50
-27.10
-31.69
-26.16
Other Income Expense
-3,104.09
-8,796.31
-275.64
-12.70
-6.20
Pretax Income
-19,321.85
-26,849.01
-12,145.79
-7,436.86
-5,863.32
Net Income Common Stockholders
-19,321.85
-26,849.01
-12,145.79
-7,436.86
-5,863.32
Diluted NI Available to Com Stockholders
-19,321.85
-26,849.01
-12,145.79
-7,436.86
-5,863.32
Basic EPS
-0.60
-0.83
-0.45
-0.36
-0.33
Diluted EPS
-0.60
-0.83
-0.45
-0.36
-0.33
Basic Average Shares
33,310.56
32,170.01
27,225.53
20,434.82
17,553.51
Diluted Average Shares
33,864.08
32,170.01
27,225.53
20,434.82
17,553.51
Total Expenses
16,667.61
18,188.41
12,074.26
7,729.98
5,940.59
Net Income from Continuing & Discontinued Operation
-19,321.85
-26,849.01
-12,145.79
-7,436.86
-5,863.32
Normalized Income
-15,322.46
-17,157.40
-11,857.10
-7,424.16
-5,857.12
Interest Expense
20.62
13.75
11.86
12.04
17.61
Net Interest Income
327.14
-31.50
-27.10
-31.69
-26.16
EBIT
-19,301.24
-26,835.27
-12,133.93
-7,424.82
-5,845.71
EBITDA
-18,498.35
-26,133.19
-11,597.63
-6,993.67
-5,694.39
Reconciled Depreciation
802.88
702.08
536.30
431.15
151.31
Net Income from Continuing Operation Net Minority Interest
-19,321.85
-26,849.01
-12,145.79
-7,436.86
-5,863.32
Total Unusual Items Excluding Goodwill
-3,999.40
-9,691.62
-288.70
-12.70
-6.20
Total Unusual Items
-3,999.40
-9,691.62
-288.70
-12.70
-6.20
Normalized EBITDA
-14,498.96
-16,441.57
-11,308.93
-6,980.97
-5,688.20
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
5/31/2023 - 5/27/2026
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