Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
30,000
0
0
Cost of Revenue
0
0
4,368.3330
0
--
Gross Profit
0
0
25,631.6670
0
--
Operating Expense
131,955.0990
131,955.0990
50,495.7220
12,121.8200
11,486.2200
Operating Income
-131,955.0990
-131,955.0990
-24,864.0550
-12,121.8200
-11,486.2200
Net Non Operating Interest Income Expense
-824.2190
-824.2190
0.3710
0.1910
0.0230
Other Income Expense
-99,131.6670
-99,131.6670
11.3510
4.0600
--
Pretax Income
-231,910.9850
-231,910.9850
-24,852.3330
-12,117.5690
-11,486.1970
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-231,910.9850
-231,910.9850
-24,852.3330
-12,117.5690
-11,486.1970
Diluted NI Available to Com Stockholders
-231,910.9850
-231,910.9850
-24,852.3330
-12,117.5690
-11,486.1970
Total Operating Income as Reported
-231,086.7660
-231,086.7660
-24,864.0550
-12,121.8200
-11,486.2200
Total Expenses
131,955.0990
131,955.0990
54,864.0550
12,121.8200
11,486.2200
Net Income from Continuing & Discontinued Operation
-231,910.9850
-231,910.9850
-24,852.3330
-12,117.5690
-11,486.1970
Normalized Income
-132,779.3180
-132,779.3180
-24,863.6840
-12,121.6290
-11,486.1970
Interest Income
0
0
0.3710
0.1910
0.0230
Interest Expense
824.2190
824.2190
0
0
--
Net Interest Income
-824.2190
-824.2190
0.3710
0.1910
0.0230
EBIT
-231,086.7660
-231,086.7660
-24,852.3330
-12,117.5690
-11,486.2200
EBITDA
-219,322.8580
-219,322.8580
-20,200.4240
-11,971.1310
-11,410.0590
Reconciled Cost of Revenue
0
0
4,368.3330
0
--
Reconciled Depreciation
11,763.9080
11,763.9080
4,651.9090
146.4380
76.1610
Net Income from Continuing Operation Net Minority Interest
-231,910.9850
-231,910.9850
-24,852.3330
-12,117.5690
-11,486.1970
Total Unusual Items Excluding Goodwill
-99,131.6670
-99,131.6670
11.3510
4.0600
--
Total Unusual Items
-99,131.6670
-99,131.6670
11.3510
4.0600
--
Normalized EBITDA
-120,191.1910
-120,191.1910
-20,211.7750
-11,975.1910
-11,410.0590
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 7/17/2026
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