Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
254.87
97.50
44.38
22.43
8.81
Gross Profit
-254.87
-97.50
-44.38
-22.43
-8.81
Operating Expense
57,189.66
41,908.96
23,788.75
19,398.37
16,404.19
Operating Income
-57,444.52
-42,006.46
-23,833.13
-19,420.80
-16,412.99
Net Non Operating Interest Income Expense
1,418.37
2,108.55
907.99
589.79
121.69
Other Income Expense
-836.87
-9,960.45
-4,023.78
-302.64
-977.51
Pretax Income
-56,863.03
-49,858.36
-26,948.92
-19,133.66
-17,268.81
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-56,863.03
-49,858.36
-26,948.92
-19,133.66
-17,268.81
Diluted NI Available to Com Stockholders
-56,863.03
-49,858.36
-26,948.92
-19,133.66
-17,268.81
Basic EPS
-0.62
-0.58
-0.33
-0.33
-0.36
Diluted EPS
-0.62
-0.58
-0.33
-0.33
-0.36
Basic Average Shares
90,787.22
85,322.94
68,401.44
58,191.32
48,470.35
Diluted Average Shares
90,787.22
85,322.94
68,401.44
58,191.32
48,470.35
Total Expenses
57,444.52
42,006.46
23,833.13
19,420.80
16,412.99
Net Income from Continuing & Discontinued Operation
-56,863.03
-49,858.36
-26,948.92
-19,133.66
-17,268.81
Normalized Income
-56,026.03
-39,896.72
-22,920.02
-18,830.59
-16,341.22
Interest Income
3,768.82
2,982.10
1,097.82
668.15
232.22
Interest Expense
2,081.44
702.61
50.13
21.79
27.63
Net Interest Income
1,418.37
2,108.55
907.99
589.79
121.69
EBIT
-54,781.60
-49,155.75
-26,898.80
-19,111.87
-17,241.19
EBITDA
-53,477.16
-48,347.24
-26,558.94
-18,865.74
-17,028.91
Reconciled Cost of Revenue
254.87
97.50
44.38
22.43
8.81
Reconciled Depreciation
1,304.43
808.51
339.86
246.12
212.28
Net Income from Continuing Operation Net Minority Interest
-56,863.03
-49,858.36
-26,948.92
-19,133.66
-17,268.81
Total Unusual Items Excluding Goodwill
-837
-9,961.64
-4,028.91
-303.07
-927.59
Total Unusual Items
-837
-9,961.64
-4,028.91
-303.07
-927.59
Normalized EBITDA
-52,640.16
-38,385.60
-22,530.03
-18,562.68
-16,101.32
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 7/14/2021
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