Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
243.6390
461.7270
2,426.6090
2,631.4430
1,307.7570
Cost of Revenue
122.7860
212.6200
1,480.0930
637.6970
305.6750
Gross Profit
120.8530
249.1070
946.5160
1,993.7460
1,002.0820
Operating Expense
16,289.4210
15,179.3580
10,123.6300
9,389.8540
6,771.6710
Operating Income
-16,168.5680
-14,930.2510
-9,177.1140
-7,396.1080
-5,769.5890
Net Non Operating Interest Income Expense
--
--
--
0
-3.7270
Other Income Expense
100.7680
57.5210
2.1560
45.6730
1.6740
Pretax Income
-16,067.8000
-14,872.7300
-9,174.9580
-7,350.4350
-5,771.6420
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-16,101.8050
-14,906.7350
-9,208.9630
-7,384.4400
-5,805.6470
Diluted NI Available to Com Stockholders
-16,101.8050
-14,906.7350
-9,208.9630
-7,384.4400
-5,805.6470
Basic EPS
-0.08
-0.07
-0.04
-0.03
-0.03
Diluted EPS
-0.08
-0.07
-0.04
-0.03
-0.03
Basic Average Shares
228,746.9940
223,993.7420
212,891.5080
211,084.0800
208,128.2460
Diluted Average Shares
228,746.9940
223,993.7420
212,891.5080
211,084.0800
208,128.2460
Total Operating Income as Reported
-16,168.5680
-14,930.2510
-9,177.1140
-7,396.1080
-5,769.5890
Total Expenses
16,412.2070
15,391.9780
11,603.7230
10,027.5510
7,077.3460
Net Income from Continuing & Discontinued Operation
-16,067.8000
-14,872.7300
-9,174.9580
-7,350.4350
-5,771.6420
Normalized Income
-16,067.8000
-14,872.7300
-9,174.9580
-7,350.4350
-5,771.6420
Interest Expense
--
--
--
0
3.7270
Net Interest Income
--
--
--
0
-3.7270
EBIT
-16,168.5680
-14,930.2510
-9,177.1140
-7,396.1080
-5,767.9150
EBITDA
-15,549.8160
-14,384.6210
-8,743.5170
-7,124.8670
-5,581.7830
Reconciled Cost of Revenue
122.7860
212.6200
1,480.0930
637.6970
305.6750
Reconciled Depreciation
618.7520
545.6300
433.5970
271.2410
186.1320
Net Income from Continuing Operation Net Minority Interest
-16,067.8000
-14,872.7300
-9,174.9580
-7,350.4350
-5,771.6420
Normalized EBITDA
-15,549.8160
-14,384.6210
-8,743.5170
-7,124.8670
-5,581.7830
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/8/2021
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