Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
--
285.7820
--
53.0250
191.9000
Cost of Revenue
--
107.4410
--
12.5170
139.5930
Gross Profit
--
178.3410
--
40.5080
52.3070
Operating Expense
4,103.9710
4,044.0710
4,736.7170
5,589.6800
5,011.8790
Operating Income
-4,152.6120
-3,865.7300
-4,736.7170
-5,549.1720
-4,959.5720
Net Non Operating Interest Income Expense
-1,184.9250
-1,773.3350
-1,021.7230
-1,088.6860
-496.1330
Other Income Expense
--
-3,786.5900
--
--
--
Pretax Income
-8,806.7170
-9,108.2450
-5,758.4400
-6,569.4730
-5,373.3460
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-8,806.7170
-9,108.2450
-5,758.4400
-6,569.4730
-5,373.3460
Basic EPS
-0.01
-0.02
-0.01
-0.01
-0.01
Diluted EPS
-0.01
-0.02
-0.01
-0.01
-0.01
Basic Average Shares
666,305.5840
598,102.7780
531,474.9570
478,844.8070
444,078.1820
Diluted Average Shares
666,305.5840
598,102.7780
531,474.9570
478,844.8070
444,078.1820
Net Income from Continuing & Discontinued Operation
-8,806.7170
-9,108.2450
-5,758.4400
-6,569.4730
-5,373.3460
Normalized Income
-5,020.1270
-5,321.6550
-5,758.4400
-6,569.4730
-5,373.3460
Interest Expense
1,184.9250
1,773.3350
1,021.7230
1,088.6860
496.1330
Net Interest Income
-1,184.9250
-1,773.3350
-1,021.7230
-1,088.6860
-496.1330
EBIT
-7,621.7920
-7,334.9100
-4,736.7170
-5,480.7870
-4,877.2130
EBITDA
-7,621.7920
-6,645.3260
-4,306.3660
-5,127.3640
-4,794.8540
Reconciled Cost of Revenue
--
107.4410
--
12.5170
139.5930
Reconciled Depreciation
--
689.5840
430.3510
353.4230
82.3590
Net Income from Continuing Operation Net Minority Interest
-8,806.7170
-9,108.2450
-5,758.4400
-6,569.4730
-5,373.3460
Total Unusual Items Excluding Goodwill
-3,786.5900
-3,786.5900
--
--
--
Total Unusual Items
-3,786.5900
-3,786.5900
--
--
--
Normalized EBITDA
-3,835.2020
-2,858.7360
-4,306.3660
-5,127.3640
-4,794.8540
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 12/12/2007
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