Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
347.1870
1,377.6150
4,618.8280
4,330.0480
10,533.7900
Cost of Revenue
6,323.0660
4,987.2150
8,107.9300
10,035.7270
16,367.2930
Gross Profit
-5,975.8790
-3,609.6000
-3,489.1020
-5,705.6790
-5,833.5030
Operating Expense
11,936.0520
8,721.8260
11,431.0440
13,896.9250
10,355.6530
Operating Income
-17,911.9310
-12,331.4260
-14,920.1460
-19,602.6040
-16,189.1560
Net Non Operating Interest Income Expense
-15,966.9500
-28,519.0880
-45,507.7520
-22,373.5290
-14,188.5550
Other Income Expense
3,882.8080
8,002.0140
11,796.3810
10,605.0700
12,346.7750
Pretax Income
-29,996.0730
-32,848.5000
-48,631.5170
-31,371.0630
-18,030.9360
Net Income Common Stockholders
-29,996.0730
-32,848.5000
-48,631.5170
-31,371.0630
-18,030.9360
Diluted NI Available to Com Stockholders
-29,996.0730
-32,848.5000
-48,631.5170
-31,371.0630
-18,030.9360
Basic EPS
-0.08
-0.09
-0.14
-0.09
-0.05
Diluted EPS
-0.08
-0.09
-0.14
-0.09
-0.05
Basic Average Shares
355,517.9090
355,317.9090
355,317.9090
355,317.9090
355,317.9090
Diluted Average Shares
355,517.9090
355,317.9090
355,317.9090
355,317.9090
355,317.9090
Total Expenses
18,259.1180
13,709.0410
19,538.9740
23,932.6520
26,722.9460
Net Income from Continuing & Discontinued Operation
-29,996.0730
-32,848.5000
-48,631.5170
-31,371.0630
-18,030.9360
Normalized Income
-34,493.9730
-40,848.3010
-60,409.9030
-41,175.0370
-30,321.1520
Interest Expense
8,834.0770
15,170.9110
28,557.5450
16,028.9950
14,188.5550
Net Interest Income
-15,966.9500
-28,519.0880
-45,507.7520
-22,373.5290
-14,188.5550
EBIT
-21,161.9960
-17,677.5890
-20,073.9720
-15,342.0680
-3,842.3810
EBITDA
-19,040.6620
-16,720.3890
-18,381.1340
-12,930.6890
-1,026.7600
Reconciled Cost of Revenue
6,929.3600
4,987.2150
8,107.9300
10,035.7270
16,367.2930
Reconciled Depreciation
1,515.0400
957.2000
1,692.8380
2,411.3790
2,815.6210
Net Income from Continuing Operation Net Minority Interest
-29,996.0730
-32,848.5000
-48,631.5170
-31,371.0630
-18,030.9360
Total Unusual Items Excluding Goodwill
4,497.9000
7,999.8010
11,778.3860
9,803.9740
12,290.2160
Total Unusual Items
4,497.9000
7,999.8010
11,778.3860
9,803.9740
12,290.2160
Normalized EBITDA
-23,538.5620
-24,720.1900
-30,159.5200
-22,734.6630
-13,316.9760
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 5/11/2026
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