Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
6/30/2022
Total Revenue
962.0810
793.7250
699.7470
674.7840
345.2050
Cost of Revenue
224.5550
131.6920
139.8400
286.1870
96.2480
Gross Profit
737.5260
662.0330
559.9070
388.5970
248.9570
Operating Expense
1,171.2280
1,059.2760
1,215.8230
1,122.2230
1,658.8620
Operating Income
-433.7020
-397.2430
-655.9160
-733.6260
-1,409.9050
Net Non Operating Interest Income Expense
-3.8710
-2.9730
-3.4970
0
0
Other Income Expense
--
--
--
7.6650
--
Pretax Income
-437.5730
-400.2160
-659.4130
-725.9610
-1,409.9050
Net Income Common Stockholders
-437.5730
-400.2160
-659.4130
-725.9610
-1,409.9050
Diluted NI Available to Com Stockholders
-437.5730
-400.2160
-659.4130
-725.9610
-1,409.9050
Basic EPS
0.00
0.00
-0.01
-0.01
-0.01
Diluted EPS
0.00
0.00
-0.01
-0.01
-0.01
Basic Average Shares
170,533.8220
170,533.8220
79,977.5430
79,072.9000
78,029.0430
Diluted Average Shares
170,533.8220
170,533.8220
79,977.5430
79,072.9000
78,029.0430
Total Expenses
1,395.7830
1,190.9680
1,355.6630
1,408.4100
1,755.1100
Net Income from Continuing & Discontinued Operation
-437.5730
-400.2160
-659.4130
-725.9610
-1,409.9050
Normalized Income
-437.5730
-400.2160
-659.4130
-725.9610
-1,409.9050
Interest Expense
3.8710
2.9730
3.4970
0
0
Net Interest Income
-3.8710
-2.9730
-3.4970
0
0
EBIT
-433.7020
-397.2430
-655.9160
-725.9610
-1,409.9050
EBITDA
-375.0350
-334.5130
-601.3870
-700.8990
-1,384.8430
Reconciled Cost of Revenue
224.5550
131.6920
139.8400
286.1870
96.2480
Reconciled Depreciation
58.6670
62.7300
54.5290
25.0620
25.0620
Net Income from Continuing Operation Net Minority Interest
-437.5730
-400.2160
-659.4130
-725.9610
-1,409.9050
Total Unusual Items Excluding Goodwill
--
--
--
--
0
Total Unusual Items
--
--
--
--
0
Normalized EBITDA
-375.0350
-334.5130
-601.3870
-700.8990
-1,384.8430
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
6/30/2022 - 3/4/2020
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