Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
32.0900
73.0660
801.2730
18,850.1520
18,087.4860
Cost of Revenue
6.7420
56.1680
921.0700
13,281.4570
12,168.6210
Gross Profit
25.3480
16.8980
-119.7970
5,568.6950
5,918.8650
Operating Expense
14,037.6100
14,203.1180
9,780.6430
20,855.3530
27,313.4980
Operating Income
-14,012.2620
-14,186.2200
-9,900.4400
-15,286.6580
-21,394.6330
Net Non Operating Interest Income Expense
-2,598.7420
-4,367.9540
-7,377.7630
-5,686.7710
-245.4290
Other Income Expense
-244.4340
-5,795.0970
-330.8710
-30.3280
--
Pretax Income
-16,855.4380
-24,349.2710
-17,609.0740
-21,003.7570
-21,640.0620
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-17,282.5580
-25,234.8340
-23,756.5510
-21,003.7570
-21,690.4690
Diluted NI Available to Com Stockholders
-17,282.5580
-25,234.8340
-23,756.5510
-21,003.7570
-21,690.4690
Basic EPS
-47.43
-47.88
-70.72
-79.16
-92.80
Diluted EPS
-47.43
-47.88
-70.72
-79.16
-92.80
Basic Average Shares
4,039.4480
544.5990
334.6070
265.3100
233.6870
Diluted Average Shares
4,039.4480
544.5990
334.6070
265.3100
233.6870
Total Operating Income as Reported
-14,012.2620
-14,186.2200
-9,900.4400
-15,286.6580
-21,394.6330
Total Expenses
14,044.3520
14,259.2860
10,701.7130
34,136.8100
39,482.1190
Net Income from Continuing & Discontinued Operation
-17,282.5580
-25,234.8340
-23,756.5510
-21,003.7570
-21,690.4690
Normalized Income
-16,079.1450
-18,319.1780
-17,279.0740
-21,003.7570
-21,640.0620
Interest Income
0.5060
0
1.9910
2.6340
6.0680
Interest Expense
2,599.2480
4,367.9540
7,379.7540
5,689.4050
251.4970
Net Interest Income
-2,598.7420
-4,367.9540
-7,377.7630
-5,686.7710
-245.4290
EBIT
-14,256.1900
-19,981.3170
-10,229.3200
-15,314.3520
-21,388.5650
EBITDA
-14,256.1900
-19,972.0330
-9,827.7180
-14,768.3750
-20,452.5450
Reconciled Cost of Revenue
6.7420
56.1680
921.0700
13,281.4570
12,168.6210
Reconciled Depreciation
--
9.2840
401.6020
545.9770
936.0200
Net Income from Continuing Operation Net Minority Interest
-16,855.4380
-24,349.2710
-17,609.0740
-21,003.7570
-21,640.0620
Total Unusual Items Excluding Goodwill
-776.2930
-6,030.0930
-330
0
0
Total Unusual Items
-776.2930
-6,030.0930
-330
0
0
Normalized EBITDA
-13,479.8970
-13,941.9400
-9,497.7180
-14,768.3750
-20,452.5450
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 2/5/2019
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