Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,125.7240
1,967.1480
299.0650
1,826.1900
2,860.0010
Cost of Revenue
363.5490
396.6360
304.8840
4,412.1190
2,551.0090
Gross Profit
1,762.1750
1,570.5120
-5.8190
-2,585.9290
308.9920
Operating Expense
25,652.4750
21,668.8660
3,119.0890
8,030.4020
15,542.9280
Operating Income
-23,890.3000
-20,098.3540
-3,124.9080
-10,616.3310
-15,233.9360
Net Non Operating Interest Income Expense
-1,018.6290
-1,738.3150
-155.4090
1.2960
--
Other Income Expense
-33,150.6630
-33,328.5840
761.3310
1.2960
31.4290
Pretax Income
-58,059.5920
-55,165.2530
-2,518.9860
-10,615.0350
-15,202.5070
Net Income Common Stockholders
-58,135.7920
-55,332.3860
-2,682.0410
-10,656.9020
-15,202.5070
Diluted NI Available to Com Stockholders
-58,135.7920
-55,332.3860
-2,682.0410
-10,656.9020
-15,202.5070
Basic EPS
-17.77
-65.44
-30.64
-126.96
-222.64
Diluted EPS
-17.77
-65.44
-30.64
-126.96
-222.64
Basic Average Shares
3,745.0500
846.0590
87.5810
83.3130
68.2070
Diluted Average Shares
3,745.0500
846.0590
87.5810
83.3130
68.2070
Total Operating Income as Reported
-58,185.3790
-54,393.4330
-3,124.9080
-10,616.3310
-15,233.9360
Total Expenses
26,016.0240
22,065.5020
3,423.9730
12,442.5210
18,093.9370
Net Income from Continuing & Discontinued Operation
-58,059.5920
-55,165.2530
-2,518.9860
-10,615.0350
-15,202.5070
Normalized Income
-24,734.6220
-21,391.5380
-3,243.3400
-10,615.0350
-15,202.5070
Interest Income
--
--
36.9770
1.2960
--
Interest Expense
1,018.6290
1,738.3150
155.4090
0
--
Net Interest Income
-1,018.6290
-1,738.3150
-155.4090
1.2960
--
EBIT
-57,040.9630
-53,426.9380
-2,363.5770
-10,615.0350
-15,233.9360
EBITDA
-51,574.8960
-50,080.2810
-2,363.5770
-10,615.0350
-15,229.9460
Reconciled Cost of Revenue
335.9330
396.6360
304.8840
4,412.1190
2,551.0090
Reconciled Depreciation
5,466.0670
3,346.6570
0
0
3.9900
Net Income from Continuing Operation Net Minority Interest
-58,059.5920
-55,165.2530
-2,518.9860
-10,615.0350
-15,202.5070
Total Unusual Items Excluding Goodwill
-33,324.9700
-33,773.7150
724.3540
0
--
Total Unusual Items
-33,324.9700
-33,773.7150
724.3540
0
--
Normalized EBITDA
-18,249.9260
-16,306.5660
-3,087.9310
-10,615.0350
-15,229.9460
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 12/14/2021
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