Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
662.4690
258.0750
0
423.6830
2,619.6820
Cost of Revenue
741.9010
414.0980
0
364.3460
-649.8770
Gross Profit
-79.4320
-156.0230
0
59.3370
3,269.5590
Operating Expense
8,231.4870
4,827.3840
4,030.1830
3,718.1350
23,445.9480
Operating Income
-8,310.9190
-4,983.4070
-4,030.1830
-3,658.7980
-20,176.3890
Net Non Operating Interest Income Expense
-1,765.5860
-925.0920
-78.1300
-121.3570
-114.4380
Other Income Expense
-42,132.4270
-41,458.4160
796.4900
67.7780
12,055.3780
Pretax Income
-52,208.9320
-47,366.9150
-3,311.8230
-3,712.3770
-8,235.4490
Net Income Common Stockholders
-51,035.5040
-45,653.9480
-4,096.0290
-32,275.0700
-11,657.6740
Diluted NI Available to Com Stockholders
-51,035.5040
-45,653.9480
-4,096.0290
-32,275.0700
-11,657.6740
Basic EPS
-14.89k
-14.90k
-276.40
-32.28k
-18.96k
Diluted EPS
-14.89k
-14.90k
-276.40
-32.28k
-18.96k
Basic Average Shares
250.1650
3.0640
14.8190
1
0.6150
Diluted Average Shares
250.1650
3.0640
14.8190
1
0.6150
Total Operating Income as Reported
-8,310.9190
-4,983.4070
-4,030.1830
-3,658.7980
-20,176.3890
Total Expenses
8,973.3880
5,241.4820
4,030.1830
4,082.4810
22,796.0710
Net Income from Continuing & Discontinued Operation
-51,035.5040
-45,653.9480
-4,096.0290
-32,275.0700
-11,657.6740
Normalized Income
-7,070.4430
-2,952.3160
-4,033.8580
-3,773.1000
-20,290.1680
Interest Income
-38.1160
0
2.9530
0.0390
0.8860
Interest Expense
1,727.4700
925.0920
81.0830
121.3960
115.3240
Net Interest Income
-1,765.5860
-925.0920
-78.1300
-121.3570
-114.4380
EBIT
-50,481.4620
-46,441.8230
-3,230.7400
-3,590.9810
-8,120.1250
EBITDA
-49,920.4630
-46,008.1300
-3,093.4690
-3,381.7980
-4,356.8040
Reconciled Cost of Revenue
740.9750
414.0980
0
364.3460
-649.8770
Reconciled Depreciation
560.9990
433.6930
137.2710
209.1830
3,763.3210
Net Income from Continuing Operation Net Minority Interest
-50,953.8160
-46,161.5520
-3,311.8230
-3,712.3770
-8,235.4490
Total Unusual Items Excluding Goodwill
-43,883.3730
-43,209.2360
722.0350
60.7230
12,054.7190
Total Unusual Items
-43,883.3730
-43,209.2360
722.0350
60.7230
12,054.7190
Normalized EBITDA
-6,037.0900
-2,798.8940
-3,815.5040
-3,442.5210
-16,411.5230
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 3/15/2022
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