Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,880.6580
2,880.6580
7,000.8360
16,797.3660
9,375.0290
Cost of Revenue
2,878.3960
2,878.3040
6,932.1220
11,903.2610
6,327.4400
Gross Profit
2.2620
2.3540
68.7140
4,894.1050
3,047.5890
Operating Expense
3,890.4300
3,329.5260
8,141.5380
8,370.8910
8,241.1020
Operating Income
-3,888.1680
-3,327.1720
-8,072.8240
-3,476.7860
-5,193.5130
Net Non Operating Interest Income Expense
-2,062.5360
-2,889.6230
-2,529.9760
-2,234.5510
-5.0940
Other Income Expense
-39,347.4700
-46,496.7740
3,921.2110
7,527.8210
-923.1470
Pretax Income
-45,298.1740
-52,713.5690
-6,681.5890
1,816.4840
-6,121.7540
Tax Provision
--
-3,492.6680
2,447.0530
1,860.3260
0
Net Income Common Stockholders
-45,907.1160
-49,220.9010
-9,128.6420
-43.8420
-6,121.7540
Diluted NI Available to Com Stockholders
-45,907.1160
-49,220.9010
-9,128.6420
-43.8420
-6,121.7540
Basic EPS
-1.24
-1.30
-0.32
0.00
-0.50
Diluted EPS
-1.24
-1.30
-0.32
0.00
-0.50
Basic Average Shares
40,621.7820
37,820.8500
28,463.7530
16,216.9690
12,498.2960
Diluted Average Shares
40,621.7820
37,820.8500
28,463.7530
16,216.9690
12,498.2960
Total Expenses
6,768.8260
6,207.8300
15,073.6600
20,274.1520
14,568.5420
Net Income from Continuing & Discontinued Operation
-45,907.1160
-49,220.9010
-9,128.6420
-43.8420
-6,121.7540
Normalized Income
10,130.4870
6,139.4262
1,412.6757
8,414.1531
-3,275.0610
Interest Income
--
225.9970
53.3860
19.1790
86.7390
Interest Expense
1,796.0750
3,096.8110
2,560.6480
2,249.0550
79.6930
Net Interest Income
-2,062.5360
-2,889.6230
-2,529.9760
-2,234.5510
-5.0940
EBIT
-43,502.0990
-49,616.7580
-4,120.9410
4,065.5390
-6,042.0610
EBITDA
-43,432.6000
-49,412.4190
-2,733.1160
9,360.4770
-4,445.9940
Reconciled Cost of Revenue
2,878.3960
2,878.3040
6,932.1220
11,903.2610
6,327.4400
Reconciled Depreciation
69.4990
204.3390
1,387.8250
5,294.9380
1,596.0670
Net Income from Continuing Operation Net Minority Interest
-41,805.5060
-49,220.9010
-9,128.6420
-43.8420
-6,121.7540
Total Unusual Items Excluding Goodwill
-51,935.9930
-59,288.6430
-14,241.1750
-11,432.8130
-2,846.6930
Total Unusual Items
-51,935.9930
-59,288.6430
-14,241.1750
-11,432.8130
-2,846.6930
Normalized EBITDA
8,503.3930
9,876.2240
11,508.0590
20,793.2900
-1,599.3010
Tax Rate for Calcs
0
0.0001
0.0003
0.0003
0
Tax Effect of Unusual Items
0
-3,928.3158
-3,699.8573
-2,974.8179
0
12/31/2022 - 9/20/2006
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