Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
742.2950
1,245.0750
1,132.6720
473.5510
1,206.1670
Cost of Revenue
199.7410
349.3860
460.7460
517.3460
336.1420
Gross Profit
542.5540
895.6890
671.9260
-43.7950
870.0250
Operating Expense
6,560.2090
6,892.6770
5,630.6230
4,724.0890
3,856.9830
Operating Income
-6,017.6550
-5,996.9880
-4,958.6970
-4,767.8840
-2,986.9580
Net Non Operating Interest Income Expense
-432.2120
-452.1170
4.4780
20.1600
-2.0020
Other Income Expense
2,785.5750
2,032.4820
1,832.1710
1,132.4680
646.5690
Pretax Income
-3,664.2920
-4,416.6230
-3,122.0480
-3,436.5610
-2,342.3910
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-3,664.2920
-4,416.6230
-3,122.0480
-3,436.5610
-2,342.3910
Basic EPS
-0.00
-0.00
-0.00
-0.00
-0.00
Diluted EPS
-0.00
-0.00
-0.00
-0.00
-0.00
Basic Average Shares
3,539,035.6540
3,266,774.1810
3,122,048
2,268,083.5940
1,837,869.3440
Diluted Average Shares
3,539,035.6540
3,266,774.1810
3,122,048
2,268,083.5940
1,837,869.3440
Net Income from Continuing & Discontinued Operation
-3,664.2920
-4,416.6230
-3,122.0480
-3,436.5610
-2,342.3910
Normalized Income
-3,664.2920
-4,416.6230
-3,122.0480
-3,436.5610
-2,342.3910
Interest Income
9.7110
9.2430
61.6110
35.5160
4.3470
Interest Expense
441.9230
461.3600
57.1330
15.3560
6.3490
Net Interest Income
-432.2120
-452.1170
4.4780
20.1600
-2.0020
EBIT
-3,222.3690
-3,955.2630
-3,064.9150
-3,421.2050
-2,336.0420
EBITDA
-3,098.8410
-3,818.1740
-2,920.0300
-3,242.5100
-2,105.6910
Reconciled Cost of Revenue
199.7410
349.3860
460.7460
517.3460
336.1420
Reconciled Depreciation
123.5280
137.0890
144.8850
178.6950
230.3510
Net Income from Continuing Operation Net Minority Interest
-3,664.2920
-4,416.6230
-3,122.0480
-3,436.5610
-2,342.3910
Normalized EBITDA
-3,098.8410
-3,818.1740
-2,920.0300
-3,242.5100
-2,105.6910
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 8/31/1993
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