Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
129.7250
319.7140
256.9440
415.9400
382.8650
Cost of Revenue
61.3050
100.9430
61.9740
133.4080
236.7460
Gross Profit
68.4200
218.7710
194.9700
282.5320
146.1190
Operating Expense
4,284.7780
2,965.8080
1,201.3100
1,050.2500
1,250.3020
Operating Income
-4,216.3580
-2,747.0370
-1,006.3400
-767.7180
-1,104.1830
Net Non Operating Interest Income Expense
250.7190
-146.6410
-206.0040
-164.6800
-124.9810
Other Income Expense
--
-7,584.0350
-235.1170
212.4780
-26.1340
Pretax Income
-11,580.1850
-10,477.7130
-1,447.4610
-719.9200
-1,255.2980
Net Income Common Stockholders
-11,307.7410
-10,262.0070
-1,447.4610
-719.9200
-1,255.2980
Diluted NI Available to Com Stockholders
-11,307.7410
-10,262.0070
-1,447.4610
-719.9200
-1,255.2980
Basic EPS
-1.61
-4.86
-0.26
-0.03
-0.05
Diluted EPS
-1.61
-4.86
-0.26
-0.03
-0.05
Basic Average Shares
7,018.5280
2,161.3420
5,565.5970
26,368.1470
26,368.1470
Diluted Average Shares
7,018.5280
2,161.3420
5,565.5970
26,368.1470
26,368.1470
Total Operating Income as Reported
-11,921.8910
-10,452.5700
-1,006.3400
-767.7180
-1,104.1830
Total Expenses
4,346.0830
3,066.7510
1,263.2840
1,183.6580
1,487.0480
Net Income from Continuing & Discontinued Operation
-11,307.7410
-10,262.0070
-1,447.4610
-719.9200
-1,255.2980
Normalized Income
-3,602.2080
-2,556.4740
-1,447.4610
-719.9200
-1,255.2980
Interest Expense
41.7180
146.6410
206.0040
164.6800
124.9810
Net Interest Income
250.7190
-146.6410
-206.0040
-164.6800
-124.9810
EBIT
-11,538.4670
-10,331.0720
-1,241.4570
-555.2400
-1,130.3170
EBITDA
-11,527.7580
-10,319.0870
-1,224.1100
-534.0470
-1,074.1690
Reconciled Cost of Revenue
61.3050
100.9430
61.9740
133.4080
236.7460
Reconciled Depreciation
10.7090
11.9850
17.3470
21.1930
56.1480
Net Income from Continuing Operation Net Minority Interest
-11,307.7410
-10,262.0070
-1,447.4610
-719.9200
-1,255.2980
Total Unusual Items Excluding Goodwill
-7,705.5330
-7,705.5330
0
--
--
Total Unusual Items
-7,705.5330
-7,705.5330
0
--
--
Normalized EBITDA
-3,822.2250
-2,613.5540
-1,224.1100
-534.0470
-1,074.1690
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 10/6/2016
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