Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
208.9530
208.9530
229.6860
512.6850
1,672.1850
Cost of Revenue
369.1850
369.1850
519.4650
1,201.3620
1,646.7110
Gross Profit
-160.2320
-160.2320
-289.7790
-688.6770
25.4740
Operating Expense
1,003.2950
1,003.2950
1,968.1020
3,027.8130
3,781.1480
Operating Income
-1,163.5270
-1,163.5270
-2,257.8810
-3,716.4900
-3,755.6740
Net Non Operating Interest Income Expense
-17.5840
-17.5840
0.5650
-2.1360
-4.0080
Other Income Expense
-2.0250
-2.0250
201.1400
256.3000
-409.9830
Pretax Income
-1,183.1360
-1,183.1360
-2,056.1760
-3,462.3260
-4,169.6650
Net Income Common Stockholders
-424.7670
-424.7670
-726.6440
-3,462.3260
-4,169.6650
Diluted NI Available to Com Stockholders
-424.7670
-424.7670
-726.6440
-3,462.3260
-4,169.6650
Basic EPS
0.00
0.00
-0.01
-0.04
-0.04
Diluted EPS
0.00
0.00
-0.01
-0.04
-0.04
Basic Average Shares
120,812.0830
120,812.0830
98,245.7570
97,216.7410
96,557.5630
Diluted Average Shares
120,812.0830
120,812.0830
98,245.7570
97,216.7410
96,557.5630
Total Expenses
1,372.4800
1,372.4800
2,487.5670
4,229.1750
5,427.8590
Net Income from Continuing & Discontinued Operation
-424.7670
-424.7670
-726.6440
-3,462.3260
-4,169.6650
Normalized Income
-1,173.3000
-1,173.3000
-2,053.9630
-3,153.2600
-3,880.4150
Interest Income
--
--
0.5650
--
--
Interest Expense
17.5840
17.5840
--
2.1360
4.0080
Net Interest Income
-17.5840
-17.5840
0.5650
-2.1360
-4.0080
EBIT
-1,165.5520
-1,165.5520
-2,257.8810
-3,460.1900
-4,165.6570
EBITDA
-1,165.5520
-1,165.5520
-2,245.7980
-3,430.4640
-4,080.1770
Reconciled Cost of Revenue
369.1850
369.1850
519.4650
1,201.3620
1,646.7110
Reconciled Depreciation
0
0
12.0830
29.7260
85.4800
Net Income from Continuing Operation Net Minority Interest
-1,183.1360
-1,183.1360
-2,056.1760
-3,462.3260
-4,169.6650
Total Unusual Items Excluding Goodwill
-9.8360
-9.8360
-2.2130
-309.0660
-289.2500
Total Unusual Items
-9.8360
-9.8360
-2.2130
-309.0660
-289.2500
Normalized EBITDA
-1,155.7160
-1,155.7160
-2,243.5850
-3,121.3980
-3,790.9270
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