Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
6/30/2022
Total Revenue
8,138.7090
8,345.3310
7,387.3430
5,909.3720
5,342.7650
Cost of Revenue
916.4250
838.2240
718.9980
637.2900
590.5410
Gross Profit
7,222.2840
7,507.1070
6,668.3450
5,272.0820
4,752.2240
Operating Expense
14,837.1310
11,124.9750
8,335.3540
8,265.1970
14,775.8180
Operating Income
-7,614.8470
-3,617.8680
-1,667.0090
-2,993.1150
-10,023.5940
Net Non Operating Interest Income Expense
-318.0780
-1,020.9980
-468.8340
-224.5640
-41.7120
Other Income Expense
-5,166.2630
-2,247.1710
1.0460
-269.0730
-1,368.0110
Pretax Income
-13,099.1880
-6,886.0370
-2,134.7970
-3,486.7520
-11,433.3170
Net Income Common Stockholders
-13,099.1880
-6,886.0370
-2,134.7970
-3,486.7520
-11,433.3170
Diluted NI Available to Com Stockholders
-13,099.1880
-6,886.0370
-2,134.7970
-3,486.7520
-11,433.3170
Basic EPS
-0.16
-0.17
-0.17
-0.29
-0.98
Diluted EPS
-0.16
-0.17
-0.17
-0.29
-0.98
Basic Average Shares
90,164.6500
40,404.4220
12,721.5050
12,646.9360
11,835.5400
Diluted Average Shares
90,164.6500
40,404.4220
12,721.5050
12,646.9360
11,835.5400
Total Operating Income as Reported
-10,310.2070
-3,585.1120
-1,723.7380
-2,567.1690
-11,553.5670
Total Expenses
15,753.5560
11,963.1990
9,054.3520
8,902.4870
15,366.3590
Net Income from Continuing & Discontinued Operation
-13,099.1880
-6,886.0370
-2,134.7970
-3,486.7520
-11,433.3170
Normalized Income
-7,932.9250
-4,638.8660
-2,135.8430
-3,217.6790
-10,065.3060
Interest Income
710.7650
447.9530
0
--
--
Interest Expense
1,028.8430
1,468.9510
468.8340
224.5640
41.7120
Net Interest Income
-318.0780
-1,020.9980
-468.8340
-224.5640
-41.7120
EBIT
-12,070.3450
-5,417.0860
-1,665.9630
-3,262.1880
-11,391.6050
EBITDA
-11,036.4000
-4,870.8560
-1,409.6180
-3,043.1770
-11,233.0320
Reconciled Cost of Revenue
916.4250
838.2240
718.9980
637.2900
590.5410
Reconciled Depreciation
1,033.9450
546.2300
256.3450
219.0110
158.5730
Net Income from Continuing Operation Net Minority Interest
-13,099.1880
-6,886.0370
-2,134.7970
-3,486.7520
-11,433.3170
Total Unusual Items Excluding Goodwill
-5,166.2630
-2,247.1710
1.0460
-269.0730
-1,368.0110
Total Unusual Items
-5,166.2630
-2,247.1710
1.0460
-269.0730
-1,368.0110
Normalized EBITDA
-5,870.1370
-2,623.6850
-1,410.6640
-2,774.1040
-9,865.0210
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
6/30/2022 - 10/20/2021
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