Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
400.6050
323.5740
31.1370
165.8110
0
Cost of Revenue
196.0960
177.3270
20.1280
40.8000
0
Gross Profit
204.5090
146.2470
11.0090
125.0110
0
Operating Expense
1,597.0080
2,040.4730
2,253.3690
1,420.3310
2,109.7650
Operating Income
-1,392.4990
-1,894.2260
-2,242.3600
-1,295.3200
-2,109.7650
Net Non Operating Interest Income Expense
-1,452.7640
-1,464.0360
-1,060.9780
-264.9320
34.8210
Other Income Expense
-6,009.8360
-6,023.2260
-3,247.0130
-4,458.7370
171.9000
Pretax Income
-8,855.0990
-9,381.4880
-6,550.3510
-6,018.9890
-1,903.0440
Tax Provision
--
0
-188.7300
-19.7120
20
Net Income Common Stockholders
-8,855.0990
-9,381.4880
-6,361.6210
-5,999.2770
-1,923.0440
Diluted NI Available to Com Stockholders
-8,855.0990
-9,381.4880
-6,361.6210
-5,999.2770
-1,923.0440
Basic EPS
-0.07
-0.08
-0.06
-0.06
-0.02
Diluted EPS
-0.07
-0.08
-0.06
-0.06
-0.02
Basic Average Shares
126,414.0100
119,964.6500
99,962.2130
95,774.1110
87,554.9330
Diluted Average Shares
126,414.0100
119,964.6500
99,962.2130
95,774.1110
87,554.9330
Total Expenses
1,793.1040
2,217.8000
2,273.4970
1,461.1310
2,109.7650
Net Income from Continuing & Discontinued Operation
-8,855.0990
-9,381.4880
-6,361.6210
-5,999.2770
-1,923.0440
Normalized Income
-2,845.2120
-3,364.4150
-3,259.4918
-1,622.2517
-1,920.6657
Interest Income
2.4390
19.1790
44.8880
37.7740
37.5850
Interest Expense
1,453.4050
1,480.6300
1,105.8660
302.7060
2.7640
Net Interest Income
-1,452.7640
-1,464.0360
-1,060.9780
-264.9320
34.8210
EBIT
-7,401.6940
-7,900.8580
-5,444.4850
-5,716.2830
-1,900.2800
EBITDA
-7,199.9310
-7,714.4560
-5,417.5410
-5,668.6680
-1,893.4650
Reconciled Cost of Revenue
196.0960
177.3270
20.1280
40.8000
0
Reconciled Depreciation
201.7630
186.4020
26.9440
47.6150
6.8150
Net Income from Continuing Operation Net Minority Interest
-8,855.0990
-9,381.4880
-6,361.6210
-5,999.2770
-1,923.0440
Total Unusual Items Excluding Goodwill
-6,009.8870
-6,017.0730
-3,194.1600
-4,391.4070
-3.2230
Total Unusual Items
-6,009.8870
-6,017.0730
-3,194.1600
-4,391.4070
-3.2230
Normalized EBITDA
-1,190.0440
-1,697.3830
-2,223.3810
-1,277.2610
-1,890.2420
Tax Rate for Calcs
0
0
0
0
0.0003
Tax Effect of Unusual Items
0
0
-92.0308
-14.3817
-0.8447
12/31/2022 - 10/5/2020
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