Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,194.9420
1,232.7660
499.4140
180.9590
380.2770
Cost of Revenue
640.0110
711.4820
210.5480
118.2940
295.9120
Gross Profit
554.9310
521.2840
288.8660
62.6650
84.3650
Operating Expense
2,791.9460
3,737.2160
2,788.3920
2,621.8100
2,258.0150
Operating Income
-2,237.0150
-3,215.9320
-2,499.5260
-2,559.1450
-2,173.6500
Net Non Operating Interest Income Expense
-13.2780
-13.4920
-11.2520
-6.2000
65.4480
Pretax Income
-2,300.2930
-3,229.4240
-4,810.7780
-1,537.4640
-46,353.7040
Tax Provision
--
-297.0550
-105.7530
-109.8170
-155.0250
Net Income Common Stockholders
-2,003.2380
-2,932.3690
-4,705.0250
-1,427.6470
-46,198.6790
Diluted NI Available to Com Stockholders
-2,003.2380
-2,932.3690
-4,705.0250
-1,427.6470
-46,198.6790
Basic EPS
-0.00
-0.00
-0.00
-0.00
-0.01
Diluted EPS
-0.00
-0.00
-0.00
-0.00
-0.01
Basic Average Shares
4,436,931.9910
4,217,675.2890
4,194,201.1410
4,025,227.8340
3,957,414.1350
Diluted Average Shares
4,436,931.9910
4,217,675.2890
4,194,201.1410
4,025,227.8340
3,957,414.1350
Total Operating Income as Reported
-2,287.0150
-3,215.9320
-2,499.5260
-1,801.6450
-2,113.4860
Total Expenses
3,431.9570
4,448.6980
2,998.9400
2,740.1040
2,553.9270
Net Income from Continuing & Discontinued Operation
-2,003.2380
-2,932.3690
-4,705.0250
-1,427.6470
-46,198.6790
Normalized Income
-2,003.2380
-2,932.3690
-155.5848
-2,311.3464
38,618.8114
Interest Income
--
0.7470
0
6.1840
66.6390
Interest Expense
--
14.2390
11.2520
12.3840
1.1910
Net Interest Income
-13.2780
-13.4920
-11.2520
-6.2000
65.4480
EBIT
-2,236.2680
-3,215.1850
-4,799.5260
-1,525.0800
-46,352.5130
EBITDA
-2,049.8070
-3,056.8420
-4,719.2100
-1,466.1980
-46,314.2800
Reconciled Cost of Revenue
640.0110
711.4820
210.5480
118.2940
295.9120
Reconciled Depreciation
186.4610
158.3430
80.3160
58.8820
38.2330
Net Income from Continuing Operation Net Minority Interest
-2,003.2380
-2,932.3690
-4,705.0250
-1,427.6470
-46,198.6790
Total Unusual Items Excluding Goodwill
0
0
-2,300
951.6750
-44,305.6660
Total Unusual Items
0
0
0
951.6750
-3,645.6660
Normalized EBITDA
-2,049.8070
-3,056.8420
-4,719.2100
-2,417.8730
-42,668.6140
Tax Rate for Calcs
0
0.0001
0
0.0001
0
Tax Effect of Unusual Items
0
0
-50.5598
67.9756
-148.1756
12/31/2022 - 5/13/2019
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