Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,514.9130
1,703.3260
1,896.2150
16.4680
49.5010
Cost of Revenue
308.1120
373.5090
660.0240
114.1400
33.0680
Gross Profit
1,206.8010
1,329.8170
1,236.1910
-97.6720
16.4330
Operating Expense
2,135.3930
2,314.9320
2,933.8170
301.5510
1,405.8280
Operating Income
-928.5920
-985.1150
-1,697.6260
-399.2230
-1,389.3950
Net Non Operating Interest Income Expense
-1,368.2820
-756.8950
-350.6980
-797.3490
-181.8600
Other Income Expense
--
9.7240
-84.8840
-219.4070
2,224.8820
Pretax Income
-2,287.3650
-1,732.2860
-2,133.2080
-1,415.9790
653.6270
Net Income Common Stockholders
-2,287.3670
-1,732.2860
-2,133.2080
-1,415.9790
653.6270
Diluted NI Available to Com Stockholders
-2,287.3670
-1,732.2860
-2,133.2080
-1,415.9790
653.6270
Basic EPS
-0.01
-0.01
-0.02
-0.02
0.01
Diluted EPS
-0.01
-0.01
-0.02
-0.02
0.01
Basic Average Shares
238,781.1450
205,535.0990
98,093.4480
80,013.5570
75,437.6040
Diluted Average Shares
238,781.1450
205,535.0990
98,093.4480
80,013.5570
75,437.6040
Total Operating Income as Reported
-928.5940
-985.1150
-1,697.6260
-399.2230
-1,389.3950
Rent Expense Supplemental
--
--
--
--
10.5910
Total Expenses
2,443.5050
2,688.4410
3,593.8410
415.6910
1,438.8960
Net Income from Continuing & Discontinued Operation
-2,287.3670
-1,732.2860
-2,133.2080
-1,415.9790
653.6270
Normalized Income
-2,287.3670
-1,732.2860
-2,044.9530
-1,196.5720
-1,095.0593
Interest Expense
1,362.2820
751.6450
340.4520
636.6160
150.0650
Net Interest Income
-1,368.2820
-756.8950
-350.6980
-797.3490
-181.8600
EBIT
-925.0830
-980.6410
-1,792.7560
-779.3630
803.6920
EBITDA
-925.0830
-980.6410
-1,775.6200
-770.5560
811.4300
Reconciled Cost of Revenue
308.1120
373.5090
660.0240
114.1400
33.0680
Reconciled Depreciation
--
0
17.1360
8.8070
7.7380
Net Income from Continuing Operation Net Minority Interest
-2,287.3670
-1,732.2860
-2,133.2080
-1,415.9790
653.6270
Total Unusual Items Excluding Goodwill
0
0
-88.2550
-219.4070
2,213.5270
Total Unusual Items
0
0
-88.2550
-219.4070
2,213.5270
Normalized EBITDA
-925.0830
-980.6410
-1,687.3650
-551.1490
-1,402.0970
Tax Rate for Calcs
0
0
0
0
0.0002
Tax Effect of Unusual Items
0
0
0
0
464.8407
12/31/2022 - 3/31/1993
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