Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
55.8350
70
97.9840
0
0
Cost of Revenue
484.1060
359.7090
0
1,723.0440
1,712.8960
Gross Profit
-428.2710
-289.7090
97.9840
-1,723.0440
-1,712.8960
Operating Expense
8,433.7330
5,808.9460
2,863.4910
3,846.3350
4,867.5850
Operating Income
-8,862.0040
-6,098.6550
-2,765.5070
-5,569.3790
-6,580.4810
Net Non Operating Interest Income Expense
-318.1790
-809.2680
-749.4640
-523.3130
-0.2470
Other Income Expense
272.9710
-815.6050
419.7190
153.2590
-276.0300
Pretax Income
-8,907.2120
-7,723.5280
-3,095.2520
-5,939.4330
-6,856.7580
Tax Provision
--
-54.2920
0
-161.0910
--
Net Income Common Stockholders
-8,806.3710
-7,669.2360
-3,095.2520
-5,778.3420
-6,856.7580
Diluted NI Available to Com Stockholders
-8,806.3710
-7,669.2360
-3,095.2520
-5,778.3420
-6,856.7580
Basic EPS
-0.02
-0.02
-0.01
-0.03
-0.03
Diluted EPS
-0.02
-0.02
-0.01
-0.03
-0.03
Basic Average Shares
453,665.7920
339,719.3760
231,341.9630
201,232.9870
196,000.7200
Diluted Average Shares
453,665.7920
339,719.3760
231,341.9630
201,232.9870
196,000.7200
Total Expenses
8,917.8390
6,168.6550
2,863.4910
5,569.3790
6,580.4810
Net Income from Continuing & Discontinued Operation
-8,806.3710
-7,669.2360
-3,095.2520
-5,778.3420
-6,856.7580
Normalized Income
-8,962.1490
-6,742.9950
-3,215.0490
-5,628.8049
-6,880.7280
Interest Expense
318.1790
809.2680
749.4640
523.3130
0.2470
Net Interest Income
-318.1790
-809.2680
-749.4640
-523.3130
-0.2470
EBIT
-8,589.0330
-6,914.2600
-2,345.7880
-5,416.1200
-6,856.5110
EBITDA
-8,371.3510
-6,653.5560
-2,088.2180
-3,693.0760
-5,143.6150
Reconciled Cost of Revenue
484.1060
359.7090
0
1,723.0440
1,712.8960
Reconciled Depreciation
217.6820
260.7040
257.5700
1,723.0440
1,712.8960
Net Income from Continuing Operation Net Minority Interest
-8,806.3710
-7,669.2360
-3,095.2520
-5,778.3420
-6,856.7580
Total Unusual Items Excluding Goodwill
155.7780
-932.7980
119.7970
-153.7060
23.9700
Total Unusual Items
155.7780
-932.7980
119.7970
-153.7060
23.9700
Normalized EBITDA
-8,527.1290
-5,720.7580
-2,208.0150
-3,539.3700
-5,167.5850
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
-6.5570
0
-4.1689
0
12/31/2022 - 7/19/2021
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