Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
193.0410
533.8840
4,785.7110
3,485.1470
1,768.3740
Cost of Revenue
262.3420
295.5890
2,905.4240
2,281.7510
1,311.5810
Gross Profit
-69.3010
238.2950
1,880.2870
1,203.3960
456.7930
Operating Expense
1,130.1630
1,504.7310
1,740.9390
1,890.6410
1,269.3170
Operating Income
-1,199.4640
-1,266.4360
139.3480
-687.2450
-812.5240
Net Non Operating Interest Income Expense
0.9980
3.0960
-9.1120
-2.7240
2.6650
Other Income Expense
-604.1560
-595.4070
-799.2130
-11.2460
-8.3690
Pretax Income
-1,802.6220
-1,858.7470
-668.9770
-701.2150
-818.2280
Net Income Common Stockholders
-1,802.6220
-1,858.7470
-668.9770
-701.2150
-818.2280
Diluted NI Available to Com Stockholders
-1,802.6220
-1,858.7470
-668.9770
-701.2150
-818.2280
Basic EPS
-0.01
-0.02
-0.01
-0.01
-0.01
Diluted EPS
-0.01
-0.02
-0.01
-0.01
-0.01
Basic Average Shares
102,259.6090
101,289.6640
100,313.1890
99,559.4590
97,859.2160
Diluted Average Shares
102,259.6090
101,289.6640
100,313.1890
99,559.4590
97,859.2160
Rent Expense Supplemental
89.4670
69.0230
27.1000
18
16.8000
Total Expenses
1,392.5050
1,800.3200
4,646.3630
4,172.3920
2,580.8980
Net Income from Continuing & Discontinued Operation
-1,802.6220
-1,858.7470
-668.9770
-701.2150
-818.2280
Normalized Income
-1,198.4660
-1,263.3400
130.2360
-689.9690
-809.8590
Interest Income
8.5680
12.1240
1.2350
3.2840
8.0860
Interest Expense
--
--
--
0
0
Net Interest Income
0.9980
3.0960
-9.1120
-2.7240
2.6650
EBIT
-1,199.4640
-1,266.4360
139.3480
-687.2450
-812.5240
EBITDA
-1,122.5620
-1,126.8210
589.5440
-267.1780
-629.4770
Reconciled Cost of Revenue
187.0810
157.9410
2,458.3650
1,864.0310
1,129.1650
Reconciled Depreciation
76.9020
139.6150
450.1960
420.0670
183.0470
Net Income from Continuing Operation Net Minority Interest
-1,802.6220
-1,858.7470
-668.9770
-701.2150
-818.2280
Total Unusual Items Excluding Goodwill
-604.1560
-595.4070
-799.2130
-11.2460
-8.3690
Total Unusual Items
-604.1560
-595.4070
-799.2130
-11.2460
-8.3690
Normalized EBITDA
-518.4060
-531.4140
1,388.7570
-255.9320
-621.1080
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 6/18/2009
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