Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
208.3330
0
11.1380
73
23.3260
Cost of Revenue
51.1840
521.4860
964.1530
628.9380
550.8520
Gross Profit
157.1490
-521.4860
-953.0150
-555.9380
-527.5260
Operating Expense
3,278.0520
3,926.9010
3,782.6550
4,257.5170
6,152.2580
Operating Income
-3,120.9030
-4,448.3870
-4,735.6700
-4,813.4550
-6,679.7840
Net Non Operating Interest Income Expense
-234.2660
-216.7730
-1,740.7880
-764.0390
-664.1520
Other Income Expense
-5,868.1970
-6,702.5140
-963.7660
-1,744.1390
2,828.6310
Pretax Income
-9,223.3660
-11,367.6740
-7,440.2240
-7,321.6330
-4,515.3050
Net Income Common Stockholders
-9,197.8090
-11,265.5240
-7,271.3660
-7,321.6330
-4,515.3050
Diluted NI Available to Com Stockholders
-9,197.8090
-11,265.5240
-7,271.3660
-7,321.6330
-4,515.3050
Basic EPS
-0.04
-0.04
-0.03
-0.03
-0.02
Diluted EPS
-0.04
-0.04
-0.03
-0.03
-0.02
Basic Average Shares
312,015.4940
302,473.7850
260,499.6340
240,241.4430
225,464.0940
Diluted Average Shares
312,015.4940
302,473.7850
260,499.6340
240,241.4430
225,464.0940
Total Operating Income as Reported
-8,908.2740
-10,537.8830
-5,694.5250
-6,552.0460
-3,747.3780
Rent Expense Supplemental
36.6650
52.6380
34.5180
19.4860
19.3560
Total Expenses
3,329.2360
4,448.3870
4,746.8080
4,886.4550
6,703.1100
Net Income from Continuing & Discontinued Operation
-9,197.8090
-11,265.5240
-7,271.3660
-7,321.6330
-4,515.3050
Normalized Income
-9,116.9730
-10,641.1630
-7,271.3660
-7,321.6330
-4,412.2630
Interest Expense
250.7680
216.7730
1,740.7880
764.0390
664.1520
Net Interest Income
-234.2660
-216.7730
-1,740.7880
-764.0390
-664.1520
EBIT
-8,972.5980
-11,150.9010
-5,699.4360
-6,557.5940
-3,851.1530
EBITDA
-8,921.4150
-10,629.4150
-4,735.2830
-5,928.6560
-3,318.0300
Reconciled Cost of Revenue
51.1840
521.4860
964.1530
628.9380
550.8520
Reconciled Depreciation
51.1830
521.4860
964.1530
628.9380
533.1230
Net Income from Continuing Operation Net Minority Interest
-9,197.8090
-11,265.5240
-7,271.3660
-7,321.6330
-4,515.3050
Total Unusual Items Excluding Goodwill
-80.8360
-624.3610
0
0
-103.0420
Total Unusual Items
-80.8360
-624.3610
0
0
-103.0420
Normalized EBITDA
-8,840.5790
-10,005.0540
-4,735.2830
-5,928.6560
-3,214.9880
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 5/7/2014
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