Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Operating Expense
95,135
30,404
64,830
11,376
2,809
Operating Income
-95,135
-30,404
-64,830
-11,376
-2,809
Net Non Operating Interest Income Expense
9,331
3,920
1,721
-4,014
-2,078
Other Income Expense
120
1,280
8
9,116
-9,460
Pretax Income
-85,684
-25,204
-63,101
-6,274
-14,347
Tax Provision
1
1
1
1
1
Net Income Common Stockholders
-85,685
-25,205
-63,102
-6,275
-14,348
Diluted NI Available to Com Stockholders
-85,685
-25,205
-63,102
-6,275
-14,348
Basic EPS
-5.10
-3.13
-17.82
-1.77
-4.05
Diluted EPS
-5.10
-3.13
-17.82
-1.77
-4.05
Basic Average Shares
28,681.06
8,045.15
3,540.75
3,540.75
3,540.75
Diluted Average Shares
28,681.06
8,045.15
22,442.99
22,442.99
22,442.99
Total Operating Income as Reported
-95,135
-30,404
-64,830
-11,376
-2,809
Total Expenses
95,135
30,404
64,830
11,376
2,809
Net Income from Continuing & Discontinued Operation
-85,685
-25,205
-63,102
-6,275
-14,348
Normalized Income
-85,757
-26,485
-63,110
-15,425
-7,333.34
Interest Income
9,331
3,920
1,721
811
73
Interest Expense
--
--
0
4,825
2,151
Net Interest Income
9,331
3,920
1,721
-4,014
-2,078
EBIT
-95,135
-30,404
-64,830
-1,449
-12,196
EBITDA
-94,790
-30,083
-64,739
-1,445
-12,194
Reconciled Depreciation
345
321
91
4
2
Net Income from Continuing Operation Net Minority Interest
-85,685
-25,205
-63,102
-6,275
-14,348
Total Unusual Items Excluding Goodwill
120
1,280
8
9,150
-9,455
Total Unusual Items
120
1,280
8
9,150
-9,455
Normalized EBITDA
-94,910
-31,363
-64,747
-10,595
-2,739
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
48
0
0
0
-2,440.34
12/31/2022 - 9/11/2025
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