Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
833.2470
833.2470
-31,287.2530
17,503.3170
-6,818.0530
Cost of Revenue
2,239.2270
2,239.2270
6,108.6120
9,871.0820
8,776.2250
Gross Profit
-1,405.9800
-1,405.9800
-37,395.8650
7,632.2350
-15,594.2780
Operating Expense
6,680.2780
6,680.2780
15,743.5340
15,198.3640
19,666.8130
Operating Income
-8,086.2580
-8,086.2580
-53,139.3990
-7,566.1290
-35,261.0910
Net Non Operating Interest Income Expense
-1,957.4360
-1,957.4360
-128.9690
11.5740
895.1180
Other Income Expense
5,076.4200
5,076.4200
25,714.7080
1,728.5640
394.9510
Pretax Income
-4,967.2740
-4,967.2740
-27,553.6600
-5,825.9910
-33,971.0220
Tax Provision
1.0020
1.0020
1.2450
1.0580
3.4190
Net Income Common Stockholders
-8,484.7350
-8,484.7350
-27,878.4960
-14,457.0080
-32,158.4910
Diluted NI Available to Com Stockholders
-8,484.7350
-8,484.7350
-27,878.4960
-14,457.0080
-32,158.4910
Basic EPS
0.00
--
-1.62k
-3.90k
-22.75k
Diluted EPS
0.00
--
-1.62k
-3.90k
-22.75k
Basic Average Shares
291.3450
--
16.3820
3.7460
1.4150
Diluted Average Shares
291.3450
--
16.3820
3.7460
1.4150
Rent Expense Supplemental
154.8360
154.8360
747.7500
870.2540
826.2540
Total Expenses
8,919.5050
8,919.5050
21,852.1460
25,069.4460
28,443.0380
Net Income from Continuing & Discontinued Operation
-4,956.7350
-4,956.7350
-27,449.4960
-5,259.0080
-31,563.2830
Normalized Income
-2,194.9141
-2,194.9141
-27,438.2227
-5,731.0444
-30,959.3333
Interest Income
173.4140
173.4140
692.9630
2,424.6760
3,229.7160
Interest Expense
2,130.8500
2,130.8500
821.9320
2,413.1020
2,334.5980
Net Interest Income
-1,957.4360
-1,957.4360
-128.9690
11.5740
895.1180
EBIT
-2,836.4240
-2,836.4240
-26,731.7280
-3,412.8890
-31,636.4240
EBITDA
-343.1860
-343.1860
-23,789.7950
-1,050.7460
-28,941.6220
Reconciled Cost of Revenue
2,137.1930
2,137.1930
5,602.3910
9,303.9500
8,113.8090
Reconciled Depreciation
2,493.2380
2,493.2380
2,941.9330
2,362.1430
2,694.8020
Net Income from Continuing Operation Net Minority Interest
-4,956.7350
-4,956.7350
-27,449.4960
-5,259.0080
-31,563.2830
Total Unusual Items Excluding Goodwill
-3,307.5700
-3,307.5700
-13.5010
565.3130
-723.2930
Total Unusual Items
-3,307.5700
-3,307.5700
-13.5010
565.3130
-723.2930
Normalized EBITDA
2,964.3840
2,964.3840
-23,776.2940
-1,616.0590
-28,218.3290
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-545.7491
-545.7491
-2.2277
93.2766
-119.3433
12/31/2022 - 6/21/2019
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