Breakdown
TTM
3/31/2026
3/31/2025
3/31/2024
3/31/2023
Total Revenue
0
0
0
0
0
Cost of Revenue
30.9800
28.6360
26.8750
26.8750
26.8750
Gross Profit
-30.9800
-28.6360
-26.8750
-26.8750
-26.8750
Operating Expense
1,624.6690
1,615.0580
1,997.4380
2,832.6800
2,328.1000
Operating Income
-1,655.6490
-1,643.6940
-2,024.3130
-2,859.5550
-2,354.9750
Net Non Operating Interest Income Expense
-883.7290
-804.8970
-297.2920
-236.5650
-274.5590
Other Income Expense
33.9340
-511.9850
-1,684.1170
-1,475.2240
-908.1090
Pretax Income
-2,505.4440
-2,960.5760
-4,005.7220
-4,571.3440
-3,537.6430
Tax Provision
32.4000
-240.8370
0
54.9050
-51.2770
Net Income Common Stockholders
-2,537.8440
-2,719.7390
-4,005.7220
-4,626.2490
-3,486.3660
Diluted NI Available to Com Stockholders
-2,537.8440
-2,719.7390
-4,005.7220
-4,626.2490
-3,486.3660
Basic EPS
-0.01
-0.02
-0.03
-0.06
-0.05
Diluted EPS
-0.01
-0.02
-0.03
-0.06
-0.05
Basic Average Shares
170,741.5740
149,368.1610
122,747.7010
83,537.5580
70,632.7070
Diluted Average Shares
170,741.5740
149,368.1610
122,747.7010
83,537.5580
70,632.7070
Rent Expense Supplemental
--
101.3720
82.8530
102.2050
75.2620
Total Expenses
1,655.6490
1,643.6940
2,024.3130
2,859.5550
2,354.9750
Net Income from Continuing & Discontinued Operation
-2,537.8440
-2,719.7390
-4,005.7220
-4,626.2490
-3,486.3660
Normalized Income
-2,616.0996
-2,249.4030
-2,321.6050
-3,372.3086
-2,591.4197
Interest Income
--
137.6030
16.2580
87.3120
55.7640
Interest Expense
453.5110
426.7270
152.9050
164.4690
163.3110
Net Interest Income
-883.7290
-804.8970
-297.2920
-236.5650
-274.5590
EBIT
-2,051.9330
-2,533.8490
-3,852.8170
-4,406.8750
-3,374.3320
EBITDA
-2,018.3670
-2,502.6270
-3,825.9420
-4,380
-3,347.4570
Reconciled Cost of Revenue
30.9800
28.6360
26.8750
26.8750
26.8750
Reconciled Depreciation
33.5660
31.2220
26.8750
26.8750
26.8750
Net Income from Continuing Operation Net Minority Interest
-2,537.8440
-2,719.7390
-4,005.7220
-4,626.2490
-3,486.3660
Total Unusual Items Excluding Goodwill
130.4260
-511.9850
-1,684.1170
-1,475.2240
-908.1090
Total Unusual Items
130.4260
-511.9850
-1,684.1170
-1,475.2240
-908.1090
Normalized EBITDA
-2,148.7930
-1,990.6420
-2,141.8250
-2,904.7760
-2,439.3480
Tax Rate for Calcs
0.0004
0.0001
0
0.0002
0
Tax Effect of Unusual Items
52.1704
-41.6490
0
-221.2836
-13.1627
3/31/2023 - 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