Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
25.6260
25.6260
25.6260
55.1970
32.5860
Gross Profit
-25.6260
-25.6260
-25.6260
-55.1970
-32.5860
Operating Expense
1,033.6480
872.5040
767.0300
970.1550
832.5620
Operating Income
-1,059.2740
-898.1300
-792.6560
-1,025.3520
-865.1480
Net Non Operating Interest Income Expense
-60.1870
-741.0220
-29.7610
9.8720
-0.3800
Pretax Income
-1,747.4540
-2,258.4570
-822.4170
-1,015.4800
-4,086.7170
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-1,729.0580
-2,246.5380
-914.0790
255.5640
-5,511.5420
Diluted NI Available to Com Stockholders
-1,729.0580
-2,246.5380
-914.0790
255.5640
-5,511.5420
Basic EPS
-0.01
-0.01
-0.01
0.00
-0.09
Diluted EPS
-0.01
-0.01
-0.01
0.00
-0.09
Basic Average Shares
241,664.6620
160,467
71,072.4770
50,252.9450
60,178.2080
Diluted Average Shares
241,664.6620
160,467
71,072.4770
50,252.9450
60,178.2080
Total Operating Income as Reported
--
-928.2980
-792.6560
-1,015.4810
-4,086.7170
Total Expenses
1,059.2740
898.1300
792.6560
1,025.3520
865.1480
Net Income from Continuing & Discontinued Operation
-1,729.0580
-2,246.5380
-914.0790
255.5640
-5,511.5420
Normalized Income
-1,144.0420
-1,661.5220
-807.8160
-1,008.0150
-850.5410
Interest Income
--
13.9380
8.4420
15.0760
0
Interest Expense
--
166.1350
38.2030
5.2040
0.3800
Net Interest Income
-60.1870
-741.0220
-29.7610
9.8720
-0.3800
EBIT
-2,253.4660
-2,092.3220
-784.2140
-1,010.2760
-4,086.3370
EBITDA
-2,227.8400
-2,066.6960
-758.5880
-955.0790
-4,040.7450
Reconciled Cost of Revenue
25.6260
25.6260
25.6260
55.1970
32.5860
Reconciled Depreciation
25.6260
25.6260
25.6260
55.1970
45.5920
Net Income from Continuing Operation Net Minority Interest
-1,729.0580
-2,246.5380
-807.8160
-1,008.0150
-4,071.7300
Total Unusual Items Excluding Goodwill
-585.0160
-585.0160
0
0
-3,221.1890
Total Unusual Items
-585.0160
-585.0160
0
0
-3,221.1890
Normalized EBITDA
-1,642.8240
-1,481.6800
-758.5880
-955.0790
-819.5560
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 3/19/2021
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