Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
11/30/2023
Total Revenue
389.7380
866.9260
1,253.5770
830.5190
0
Cost of Revenue
-19.6290
407.1990
651.7210
334.8250
--
Gross Profit
409.3670
459.7270
601.8560
495.6940
--
Operating Expense
3,478.5710
3,531.7570
2,805.8900
2,908.8950
1,244.5160
Operating Income
-3,069.2040
-3,072.0300
-2,204.0340
-2,413.2010
-1,244.5160
Net Non Operating Interest Income Expense
15.9440
-52.2420
-72.0760
0
--
Other Income Expense
394.7340
513.8150
-489.6570
1,751.9220
2,215.6190
Pretax Income
-2,658.5260
-2,610.4570
-2,765.7670
-661.2790
971.1030
Tax Provision
4.5240
47.4720
0
415.3830
422.2300
Net Income Common Stockholders
-2,650.2410
-2,630.6200
-2,749.9940
-1,080.4920
548.8730
Diluted NI Available to Com Stockholders
-2,650.2410
-2,630.6200
-2,749.9940
-1,080.4920
548.8730
Basic EPS
-0.40
-0.40
-0.76
-0.33
0.17
Diluted EPS
-0.40
-0.40
-0.76
-0.33
0.17
Basic Average Shares
7,091.0360
6,560.2040
3,606.6210
3,244.6490
3,244.6490
Diluted Average Shares
7,091.0360
6,560.2040
3,606.6210
3,244.6490
3,244.6490
Total Expenses
3,458.9420
3,938.9560
3,457.6110
3,243.7200
1,244.5160
Net Income from Continuing & Discontinued Operation
-2,650.2410
-2,630.6200
-2,749.9940
-1,080.4920
548.8730
Normalized Income
-2,787.6794
-3,163.7570
-2,314.3760
-655.3910
-1,201.4660
Interest Expense
-15.9440
52.2420
72.0760
0
--
Net Interest Income
15.9440
-52.2420
-72.0760
0
--
EBIT
-2,674.4700
-2,558.2150
-2,693.6910
-661.2790
-1,244.5160
EBITDA
-2,657.3510
-2,538.5690
-2,645.5190
-603.2730
-1,244.5160
Reconciled Cost of Revenue
-19.6290
407.1990
651.7210
334.8250
--
Reconciled Depreciation
17.1190
19.6460
48.1720
58.0060
--
Net Income from Continuing Operation Net Minority Interest
-2,650.2410
-2,630.6200
-2,749.9940
-1,080.4920
548.8730
Total Unusual Items Excluding Goodwill
229.0640
533.1370
-435.6180
-425.1010
2,215.6190
Total Unusual Items
229.0640
533.1370
-435.6180
-425.1010
2,215.6190
Normalized EBITDA
-2,886.4150
-3,071.7060
-2,209.9010
-178.1720
-3,460.1350
Tax Rate for Calcs
0.0004
0
0
0
0.0002
Tax Effect of Unusual Items
91.6256
0
0
0
465.2800
11/30/2023 - 3/24/2022
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