Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
71.0270
67.5820
7.6480
0
15.6800
Gross Profit
-71.0270
-67.5820
-7.6480
0
-15.6800
Operating Expense
16,111.3240
14,393.6550
10,833.7660
6,388.3120
3,248.5740
Operating Income
-16,182.3510
-14,461.2370
-10,841.4140
-6,388.3120
-3,264.2540
Net Non Operating Interest Income Expense
745.2960
848.7490
483.7580
139.5800
8.8580
Other Income Expense
931.2950
1,200.2920
2,502.9710
1,195.8000
-45
Pretax Income
-14,505.7600
-12,412.1960
-7,854.6850
-5,052.9320
-3,300.3960
Net Income Common Stockholders
-14,505.7600
-12,412.1960
-7,854.6850
-5,052.9320
-3,300.3960
Diluted NI Available to Com Stockholders
-14,505.7600
-12,412.1960
-7,854.6850
-5,052.9320
-3,300.3960
Basic EPS
-0.08
-0.07
-0.06
-0.06
-0.05
Diluted EPS
-0.08
-0.07
-0.06
-0.06
-0.05
Basic Average Shares
181,109.6960
172,192.4130
131,345.5510
92,986.4930
69,812.2020
Diluted Average Shares
181,109.6960
172,192.4130
131,345.5510
92,986.4930
69,812.2020
Total Expenses
16,182.3510
14,461.2370
10,841.4140
6,388.3120
3,264.2540
Net Income from Continuing & Discontinued Operation
-14,505.7600
-12,412.1960
-7,854.6850
-5,052.9320
-3,300.3960
Normalized Income
-14,656.7630
-12,547.1960
-7,944.6850
-5,037.9320
-3,255.3960
Interest Income
790.4560
886.6040
483.7580
139.5800
8.8580
Interest Expense
45.1600
37.8550
0
--
--
Net Interest Income
745.2960
848.7490
483.7580
139.5800
8.8580
EBIT
-14,460.6000
-12,374.3410
-7,854.6850
-6,388.3120
-3,264.2540
EBITDA
-14,389.5730
-12,306.7590
-7,847.0370
-6,388.3120
-3,248.5740
Reconciled Cost of Revenue
71.0270
67.5820
7.6480
0
15.6800
Reconciled Depreciation
71.0270
67.5820
7.6480
0
15.6800
Net Income from Continuing Operation Net Minority Interest
-14,505.7600
-12,412.1960
-7,854.6850
-5,052.9320
-3,300.3960
Total Unusual Items Excluding Goodwill
151.0030
135
90
-15
-45
Total Unusual Items
151.0030
135
90
-15
-45
Normalized EBITDA
-14,540.5760
-12,441.7590
-7,937.0370
-6,373.3120
-3,203.5740
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 5/3/2021
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