Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
132.0770
69.7680
4.4270
0
0
Cost of Revenue
65.4200
31.7410
0
--
--
Gross Profit
66.6570
38.0270
4.4270
--
--
Operating Expense
811.3710
657.7040
2,274.1960
9,524.2480
4,653.8130
Operating Income
-744.7140
-619.6770
-2,269.7690
-9,524.2480
-4,653.8130
Net Non Operating Interest Income Expense
-1,399.1900
-977.2450
-357.8510
-273.6610
-136.7120
Other Income Expense
--
1,243.1090
--
--
--
Pretax Income
-900.7950
-353.8130
-2,627.6200
-9,797.9090
-4,790.5250
Net Income Common Stockholders
-900.7950
-353.8130
-2,627.6200
-9,797.9090
-4,790.5250
Diluted NI Available to Com Stockholders
-900.7950
-353.8130
-2,627.6200
-9,797.9090
-4,790.5250
Basic EPS
-0.01
-0.00
-0.03
-0.14
-0.07
Diluted EPS
-0.01
-0.00
-0.03
-0.14
-0.07
Basic Average Shares
111,563.6730
103,049.8930
80,410.2470
69,672.5760
63,893.1240
Diluted Average Shares
111,563.6730
103,049.8930
80,410.2470
69,672.5760
63,893.1240
Rent Expense Supplemental
12.8980
11.8990
0
0
3.2520
Total Expenses
876.7910
689.4450
2,274.1960
9,524.2480
4,653.8130
Net Income from Continuing & Discontinued Operation
-900.7950
-353.8130
-2,627.6200
-9,797.9090
-4,790.5250
Normalized Income
-2,143.9040
-1,596.9220
-2,627.6200
-9,797.9090
-4,790.5250
Interest Expense
1,399.1900
977.2450
357.8510
273.6610
136.7120
Net Interest Income
-1,399.1900
-977.2450
-357.8510
-273.6610
-136.7120
EBIT
498.3950
623.4320
-2,269.7690
-9,524.2480
-4,653.8130
EBITDA
900.0240
629.7490
-2,237.8970
-3,745.4190
-3,401.1350
Reconciled Cost of Revenue
65.4200
31.7410
0
--
--
Reconciled Depreciation
401.6290
6.3170
31.8720
5,778.8290
1,252.6780
Net Income from Continuing Operation Net Minority Interest
-900.7950
-353.8130
-2,627.6200
-9,797.9090
-4,790.5250
Total Unusual Items Excluding Goodwill
1,243.1090
1,243.1090
0
--
--
Total Unusual Items
1,243.1090
1,243.1090
0
--
--
Normalized EBITDA
-343.0850
-613.3600
-2,237.8970
-3,745.4190
-3,401.1350
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 7/15/2021
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