Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
744.7660
0
0
0
0
Cost of Revenue
191.4210
9.1290
3.8770
3.8190
--
Gross Profit
553.3450
-9.1290
-3.8770
-3.8190
--
Operating Expense
26,526.0680
17,587.0020
11,349.7300
11,223.0250
9,112.0710
Operating Income
-25,972.7230
-17,596.1310
-11,353.6070
-11,226.8440
-9,112.0710
Net Non Operating Interest Income Expense
-1,579.2830
-1,152.5380
-347.4300
496.9300
-277.4410
Other Income Expense
-1,100.0210
-973.5920
255.3850
23,905.6310
531.5700
Pretax Income
-28,652.0270
-19,722.2610
-11,445.6520
13,175.7170
-8,857.9420
Net Income Common Stockholders
-28,652.0270
-19,722.2610
-11,445.6520
13,175.7170
-8,857.9420
Diluted NI Available to Com Stockholders
-28,652.0270
-19,722.2610
-11,445.6520
13,175.7170
-8,857.9420
Basic EPS
-1.71
-1.28
-0.84
1.50
-1.50
Diluted EPS
-1.71
-1.28
-0.84
1.50
-1.50
Basic Average Shares
16,784.7360
15,445.3920
13,592.9330
10,667.0410
6,880.7050
Diluted Average Shares
16,784.7360
15,445.3920
13,592.9330
10,681.1410
6,880.7050
Total Expenses
26,717.4890
17,596.1310
11,353.6070
11,226.8440
9,112.0710
Net Income from Continuing & Discontinued Operation
-28,652.0270
-19,722.2610
-11,445.6520
13,175.7170
-8,857.9420
Normalized Income
-29,207.1590
-19,075.8210
-11,676.3670
-4,509.6688
-9,217.3630
Interest Income
680.4830
670.8550
513.6930
637.8120
0
Interest Expense
2,259.7660
1,823.3930
861.1230
140.8820
277.4410
Net Interest Income
-1,579.2830
-1,152.5380
-347.4300
496.9300
-277.4410
EBIT
-26,392.2610
-17,898.8680
-10,584.5290
13,316.5990
-8,580.5010
EBITDA
-26,176.3410
-17,889.7390
-10,580.6520
13,320.4180
-8,580.5010
Reconciled Cost of Revenue
191.4210
9.1290
3.8770
3.8190
--
Reconciled Depreciation
215.9200
9.1290
3.8770
3.8190
0
Net Income from Continuing Operation Net Minority Interest
-28,652.0270
-19,722.2610
-11,445.6520
13,175.7170
-8,857.9420
Total Unusual Items Excluding Goodwill
555.1320
-646.4400
230.7150
23,905.6310
359.4210
Total Unusual Items
555.1320
-646.4400
230.7150
23,905.6310
359.4210
Normalized EBITDA
-26,731.4730
-17,243.2990
-10,811.3670
-10,585.2130
-8,939.9220
Tax Rate for Calcs
0
0
0
0.0003
0
Tax Effect of Unusual Items
0
0
0
6,220.2452
0
12/31/2022 - 3/14/2012
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