Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,750.5970
1,750.5970
2,648.8150
3,132.4730
8,625.4740
Cost of Revenue
1,380.8190
1,380.8190
2,558.2750
1,649.2210
2,866.2980
Gross Profit
369.7780
369.7780
90.5400
1,483.2520
5,759.1760
Operating Expense
2,654.5330
2,654.5330
2,665.1390
3,880.4520
4,041.4850
Operating Income
-2,284.7550
-2,284.7550
-2,574.5990
-2,397.2000
1,717.6910
Net Non Operating Interest Income Expense
-526.7540
-526.7540
-413.8170
-254.5710
-138.8500
Pretax Income
-5,791.5180
-5,791.5180
-3,664.3200
-3,109.4880
472.5800
Tax Provision
3.7790
3.7790
2.3530
71.1170
274.7830
Net Income Common Stockholders
-5,795.2970
-5,795.2970
-3,666.6730
-3,180.6050
197.7970
Diluted NI Available to Com Stockholders
-5,795.2970
-5,795.2970
-3,666.6730
-3,180.6050
197.7970
Basic EPS
-0.01
-0.01
-0.02
-0.02
0.00
Diluted EPS
-0.01
-0.01
-0.02
-0.02
0.00
Basic Average Shares
398,966.4770
398,966.4770
239,306.2030
189,169.2170
188,064.1940
Diluted Average Shares
398,966.4770
398,966.4770
239,306.2030
189,169.2170
188,064.1940
Rent Expense Supplemental
--
--
--
--
0
Total Expenses
4,035.3520
4,035.3520
5,223.4140
5,529.6730
6,907.7830
Net Income from Continuing & Discontinued Operation
-5,795.2970
-5,795.2970
-3,666.6730
-3,180.6050
197.7970
Normalized Income
-3,848.6798
-3,848.6798
-3,202.0851
-2,880.6607
893.8152
Interest Income
46.3390
46.3390
35.1180
46.5420
42.8650
Interest Expense
563.6670
563.6670
441.2300
248.5590
144.1900
Net Interest Income
-526.7540
-526.7540
-413.8170
-254.5710
-138.8500
EBIT
-5,227.8510
-5,227.8510
-3,223.0900
-2,860.9290
616.7700
EBITDA
-5,011.0610
-5,011.0610
-3,002.1950
-2,689.5370
755.9460
Reconciled Cost of Revenue
1,380.8190
1,380.8190
2,558.2750
1,649.2210
2,866.2980
Reconciled Depreciation
216.7900
216.7900
220.8950
171.3920
139.1760
Net Income from Continuing Operation Net Minority Interest
-5,795.2970
-5,795.2970
-3,666.6730
-3,180.6050
197.7970
Total Unusual Items Excluding Goodwill
-2,949.4200
-2,949.4200
-703.9210
-454.4610
-1,054.5730
Total Unusual Items
-2,949.4200
-2,949.4200
-703.9210
-454.4610
-1,054.5730
Normalized EBITDA
-2,061.6410
-2,061.6410
-2,298.2740
-2,235.0760
1,810.5190
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-1,002.8028
-1,002.8028
-239.3331
-154.5167
-358.5548
12/31/2022 - 9/7/2015
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