Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
569.2260
1,008.3890
2,201.5470
2,546.9750
7,970.0720
Cost of Revenue
268.6530
292.3380
1,044.4290
2,174.3450
7,002.3140
Gross Profit
300.5730
716.0510
1,157.1180
372.6300
967.7580
Operating Expense
3,450.1510
3,783.2110
4,505.9950
4,254.0930
6,015.3990
Operating Income
-3,149.5780
-3,067.1600
-3,348.8770
-3,881.4630
-5,047.6410
Net Non Operating Interest Income Expense
-566.0610
-1,079.9950
-2,231.1720
-1,364.7000
-272.8130
Pretax Income
-14,118.3570
-14,200.5640
-19,409.8510
-23,757.8780
-10,430.4050
Tax Provision
0
2.8060
8.1730
22.7680
60.9340
Net Income Common Stockholders
-14,118.3370
-14,203.3500
-19,418.0060
-23,508.6570
-10,525.1040
Diluted NI Available to Com Stockholders
-14,118.3370
-14,203.3500
-19,418.0060
-23,508.6570
-10,525.1040
Basic EPS
-0.02
-0.02
-0.07
-0.21
-0.01
Diluted EPS
-0.02
-0.02
-0.07
-0.21
-0.01
Basic Average Shares
4,771,163.3020
606,570.9200
286,013.6130
114,129.3840
1,052,510.4000
Diluted Average Shares
4,771,163.3020
606,570.9200
286,013.6130
114,129.3840
1,052,510.4000
Total Operating Income as Reported
-2,797.1750
-2,789.6290
-3,596.2400
-3,497.7130
-4,883.4700
Total Expenses
3,718.8040
4,075.5490
5,550.4240
6,428.4380
13,017.7130
Net Income from Continuing & Discontinued Operation
-14,118.3370
-14,203.3500
-19,418.0060
-23,508.6570
-10,525.1040
Normalized Income
-3,655.6460
1,544.8550
-7,290.3090
-3,560.8330
-6,267.3991
Interest Income
-62.0650
0
107.5230
121.3200
316.8050
Interest Expense
503.9960
1,079.9950
2,338.6950
1,165.5460
589.6180
Net Interest Income
-566.0610
-1,079.9950
-2,231.1720
-1,364.7000
-272.8130
EBIT
-13,614.3610
-13,120.5690
-17,071.1560
-22,592.3320
-9,840.7870
EBITDA
-13,427.9720
-12,840.1000
-16,716.4420
-22,286.0840
-9,476.9520
Reconciled Cost of Revenue
268.6530
292.3380
1,044.4290
2,174.3450
7,002.3140
Reconciled Depreciation
186.3890
280.4690
354.7140
306.2480
363.8350
Net Income from Continuing Operation Net Minority Interest
-14,118.3370
-14,203.3500
-19,418.0060
-23,780.6110
-10,491.3280
Total Unusual Items Excluding Goodwill
-10,462.6910
-10,330.9400
-13,503.5960
-18,439.9000
-5,214.7270
Total Unusual Items
-2,462.6910
-2,330.9400
-11,503.5960
-13,156.4410
-5,214.7270
Normalized EBITDA
-10,965.2810
-10,509.1600
-5,212.8460
-9,129.6430
-4,262.2250
Tax Rate for Calcs
0
0.0003
0.0003
0.0002
0.0002
Tax Effect of Unusual Items
0
-2,582.7350
-3,375.8990
-3,503.5810
-990.7981
12/31/2022 - 10/20/2008
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