Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
17.9480
10.2290
4.8930
4.1340
5.3220
Gross Profit
-17.9480
-10.2290
-4.8930
-4.1340
-5.3220
Operating Expense
4,286.6050
4,616.0790
3,800.5590
3,334.6500
3,862.4690
Operating Income
-4,304.5530
-4,626.3080
-3,805.4520
-3,338.7840
-3,867.7910
Net Non Operating Interest Income Expense
116.5820
43.6000
-70.4430
92.6360
41.2780
Other Income Expense
-128.7570
-403.1760
-280.7100
-25.4390
-115.9010
Pretax Income
-4,316.7280
-4,985.8840
-4,156.6050
-3,271.5870
-3,942.4140
Net Income Common Stockholders
-4,316.7280
-4,985.8840
-4,156.6050
-3,271.5870
-3,942.4140
Diluted NI Available to Com Stockholders
-4,316.7280
-4,985.8840
-4,156.6050
-3,271.5870
-3,942.4140
Basic EPS
-0.02
-0.02
-0.02
-0.01
-0.02
Diluted EPS
-0.02
-0.02
-0.02
-0.01
-0.02
Basic Average Shares
302,106.3520
288,285.2860
259,872.3930
245,490.4110
224,890.4790
Diluted Average Shares
302,106.3520
288,285.2860
259,872.3930
245,490.4110
224,890.4790
Rent Expense Supplemental
202.2470
150.0480
317.6160
349.1970
312.6320
Total Expenses
4,304.5530
4,626.3080
3,805.4520
3,338.7840
3,867.7910
Net Income from Continuing & Discontinued Operation
-4,316.7280
-4,985.8840
-4,156.6050
-3,271.5870
-3,942.4140
Normalized Income
-4,313.9710
-4,708.7080
-3,875.8950
-3,245.7480
-3,826.5130
Interest Income
148.2510
44.9810
74.4780
92.6360
46.4780
Interest Expense
29.7250
1.3810
144.9210
0
5.2000
Net Interest Income
116.5820
43.6000
-70.4430
92.6360
41.2780
EBIT
-4,287.0030
-4,984.5030
-4,011.6840
-3,271.5870
-3,937.2140
EBITDA
-4,269.0550
-4,974.2740
-4,006.7910
-3,267.4530
-3,931.8920
Reconciled Cost of Revenue
17.9480
10.2290
4.8930
4.1340
5.3220
Reconciled Depreciation
17.9480
10.2290
4.8930
4.1340
5.3220
Net Income from Continuing Operation Net Minority Interest
-4,316.7280
-4,985.8840
-4,156.6050
-3,271.5870
-3,942.4140
Total Unusual Items Excluding Goodwill
-2.7570
-277.1760
-280.7100
-25.8390
-115.9010
Total Unusual Items
-2.7570
-277.1760
-280.7100
-25.8390
-115.9010
Normalized EBITDA
-4,266.2980
-4,697.0980
-3,726.0810
-3,241.6140
-3,815.9910
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/8/2021
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