Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
--
1.7830
5.5540
4.8120
4.1040
Gross Profit
--
-1.7830
-5.5540
-4.8120
-4.1040
Operating Expense
6,379.2850
3,603.6140
3,063.2950
2,895.2350
1,219.2330
Operating Income
-6,381.0680
-3,605.3970
-3,068.8490
-2,900.0470
-1,223.3370
Other Income Expense
1,865.5490
543.0730
1,912.9200
-118.0120
878.7550
Pretax Income
-4,515.5190
-3,062.3240
-1,155.9290
-3,018.0590
-344.5820
Tax Provision
--
--
--
--
0
Net Income Common Stockholders
-4,497.5190
-3,062.3240
-1,155.6590
-3,018.0590
-344.5820
Diluted NI Available to Com Stockholders
-4,497.5190
-3,062.3240
-1,155.6590
-3,018.0590
-344.5820
Basic EPS
-0.08
-0.06
-0.02
-0.07
-0.01
Diluted EPS
-0.08
-0.06
-0.02
-0.07
-0.01
Basic Average Shares
53,336.5900
49,917.9690
46,342.0350
45,801.0140
42,959.5560
Diluted Average Shares
53,336.5900
49,917.9690
46,342.0350
45,801.0140
42,959.5560
Total Operating Income as Reported
--
-3,605.3970
-3,068.8490
-2,900.0470
-1,223.3370
Rent Expense Supplemental
420.0330
437.3410
411.8910
401.4590
367.5140
Total Expenses
6,381.0680
3,605.3970
3,068.8490
2,900.0470
1,223.3370
Net Income from Continuing & Discontinued Operation
-4,497.5190
-3,062.3240
-1,155.6590
-3,018.0590
-344.5820
Normalized Income
-5,330.9740
-3,337.6490
-3,371.9220
-2,813.2720
-401.1730
EBIT
-6,381.0680
-3,605.3970
-3,068.8490
-2,900.0470
-1,223.3370
EBITDA
-6,381.0680
-3,603.6140
-3,063.2950
-2,894.7460
-1,206.6830
Reconciled Cost of Revenue
--
1.7830
5.5540
4.8120
4.1040
Reconciled Depreciation
--
1.7830
5.5540
5.3010
16.6540
Net Income from Continuing Operation Net Minority Interest
-4,497.5190
-3,062.3240
-1,155.6590
-3,018.0590
-344.5820
Total Unusual Items Excluding Goodwill
833.4550
275.3250
2,216.2630
-204.7870
56.5910
Total Unusual Items
833.4550
275.3250
2,216.2630
-204.7870
56.5910
Normalized EBITDA
-7,214.5230
-3,878.9390
-5,279.5580
-2,689.9590
-1,263.2740
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 6/9/2005
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