Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
25,314.3430
25,478.6950
25,459.2150
16,791.4830
4,047.8810
Cost of Revenue
11,496.2010
11,958.8360
13,264.3480
10,132.7910
2,932.5400
Gross Profit
13,818.1420
13,519.8590
12,194.8670
6,658.6920
1,115.3410
Operating Expense
17,367.1210
16,302.2190
17,837.1030
15,038.3270
11,525.7610
Operating Income
-3,548.9790
-2,782.3600
-5,642.2360
-8,379.6350
-10,410.4200
Net Non Operating Interest Income Expense
-59.9960
-51.8370
-333.6470
-610.2560
-1,671.8430
Other Income Expense
-125.1130
75
1,396.1080
246.8880
-2,653.0280
Pretax Income
-3,734.0880
-2,759.1970
-4,579.7750
-8,743.0030
-14,735.2910
Tax Provision
--
--
--
--
0
Net Income Common Stockholders
-3,819.1060
-2,844.2150
-3,992.8090
-8,743.0030
-14,735.2910
Diluted NI Available to Com Stockholders
-3,819.1060
-2,844.2150
-3,992.8090
-8,743.0030
-14,735.2910
Basic EPS
-0.02
-0.02
-0.04
-0.10
-0.25
Diluted EPS
-0.02
-0.02
-0.04
-0.10
-0.25
Basic Average Shares
119,935.5820
114,721.3620
100,030.5410
84,707.8200
59,167.1160
Diluted Average Shares
119,935.5820
114,721.3620
100,030.5410
84,707.8200
59,167.1160
Total Expenses
28,863.3220
28,261.0550
31,101.4510
25,171.1180
14,458.3010
Net Income from Continuing & Discontinued Operation
-3,819.1060
-2,844.2150
-3,992.8090
-8,743.0030
-14,735.2910
Normalized Income
-3,791.3810
-2,808.7690
-4,464.1510
-8,774.2490
-12,250.8700
Interest Expense
59.9960
51.8370
333.6470
610.2560
1,671.8430
Net Interest Income
-59.9960
-51.8370
-333.6470
-610.2560
-1,671.8430
EBIT
-3,674.0920
-2,707.3600
-4,246.1280
-8,132.7470
-13,063.4480
EBITDA
-2,978.4230
-1,964.3050
-3,392.3910
-7,355.4590
-12,176.1160
Reconciled Cost of Revenue
11,496.2010
11,958.8360
13,264.3480
10,132.7910
2,932.5400
Reconciled Depreciation
695.6690
743.0550
853.7370
777.2880
887.3320
Net Income from Continuing Operation Net Minority Interest
-3,819.1060
-2,844.2150
-3,992.8090
-8,743.0030
-14,735.2910
Total Unusual Items Excluding Goodwill
-27.7250
-35.4460
471.3420
31.2460
-2,484.4210
Total Unusual Items
-27.7250
-35.4460
471.3420
31.2460
-2,484.4210
Normalized EBITDA
-2,950.6980
-1,928.8590
-3,863.7330
-7,386.7050
-9,691.6950
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 7/18/2019
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