Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
387.1300
218.9760
368.1380
1,489.3170
262
Cost of Revenue
253.3240
135.7490
535.7080
1,222.3210
186.8230
Gross Profit
133.8060
83.2270
-167.5700
266.9960
75.1770
Operating Expense
28,800.9230
25,771.4680
22,660.5050
23,612.9380
19,475.9040
Operating Income
-28,667.1170
-25,688.2410
-22,828.0750
-23,345.9420
-19,400.7270
Net Non Operating Interest Income Expense
364.2660
197.4290
-1,117.5460
137.8870
44.1000
Other Income Expense
1,352.2680
2,021.5390
-9,389.9580
396.8250
120.1180
Pretax Income
-26,950.5830
-23,469.2730
-33,335.5790
-22,811.2300
-19,236.5090
Net Income Common Stockholders
-26,950.5830
-23,469.2730
-33,335.5790
-22,811.2300
-19,236.5090
Diluted NI Available to Com Stockholders
-26,950.5830
-23,469.2730
-33,335.5790
-22,811.2300
-19,236.5090
Basic EPS
-0.29
-5.17
-2.21k
-7.77k
-8.45k
Diluted EPS
-0.29
-5.17
-2.21k
-7.77k
-8.45k
Basic Average Shares
10,031.1400
4,540.4810
13.2200
2.9320
2.2900
Diluted Average Shares
10,031.1400
4,540.4810
13.2200
2.9320
2.2900
Total Operating Income as Reported
-28,667.1170
-25,688.2410
-22,828.0750
-23,345.9420
-19,400.7270
Total Expenses
29,054.2470
25,907.2170
23,196.2130
24,835.2590
19,662.7270
Net Income from Continuing & Discontinued Operation
-26,950.5830
-23,469.2730
-33,335.5790
-22,811.2300
-19,236.5090
Normalized Income
-26,950.5830
-24,605.9500
-23,892.5040
-22,811.2300
-19,236.5090
Net Interest Income
364.2660
197.4290
-1,117.5460
137.8870
44.1000
EBIT
-28,667.1170
-25,688.2410
-22,828.0750
-23,345.9420
-19,400.7270
EBITDA
-27,454.9230
-24,498.4470
-22,158.6660
-22,384.6610
-18,795.8560
Reconciled Cost of Revenue
253.3240
135.7490
535.7080
1,222.3210
186.8230
Reconciled Depreciation
1,212.1940
1,189.7940
669.4090
961.2810
604.8710
Net Income from Continuing Operation Net Minority Interest
-26,950.5830
-23,469.2730
-33,335.5790
-22,811.2300
-19,236.5090
Total Unusual Items Excluding Goodwill
0
1,136.6770
-9,443.0750
--
0
Total Unusual Items
0
1,136.6770
-9,443.0750
--
0
Normalized EBITDA
-27,454.9230
-25,635.1240
-12,715.5910
-22,384.6610
-18,795.8560
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 10/20/2021
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