Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,057.0430
1,057.0430
140.5220
1,477.8260
2,927.4600
Cost of Revenue
533.5950
533.5950
86.8720
753.9140
0
Gross Profit
523.4480
523.4480
53.6500
723.9120
2,927.4600
Operating Expense
19,121.0950
19,121.0950
39,082.2860
289,220.7180
28,287.7290
Operating Income
-18,597.6470
-18,597.6470
-39,028.6360
-288,496.8060
-25,360.2690
Net Non Operating Interest Income Expense
-9,861.7280
-9,861.7280
-4,092.5860
355.2110
-41.9650
Other Income Expense
14,089.0450
14,089.0450
-3,474.9850
-76,521.7970
-91.9850
Pretax Income
-14,370.3300
-14,370.3300
-46,596.2070
-364,663.3920
-25,494.2200
Tax Provision
-263.4930
-263.4930
540.1260
0
0
Net Income Common Stockholders
-13,627.8760
-13,627.8760
-46,305.2390
-363,874.5600
-23,583.3420
Diluted NI Available to Com Stockholders
-13,627.8760
-13,627.8760
-46,305.2390
-363,874.5600
-23,583.3420
Basic EPS
-0.17
--
-0.59
-5.34
-0.40
Diluted EPS
-0.17
--
-0.59
-5.34
-0.40
Basic Average Shares
79,862.8340
--
78,662.1870
68,055.3320
58,300.0820
Diluted Average Shares
79,862.8340
--
78,662.1870
68,055.3320
62,816.6020
Total Operating Income as Reported
-18,415.4860
-18,415.4860
-48,274.6210
-365,174.6500
-25,687.7600
Total Expenses
19,654.6900
19,654.6900
39,169.1580
289,974.6320
28,287.7290
Net Income from Continuing & Discontinued Operation
-13,627.8760
-13,627.8760
-46,305.2390
-363,874.5600
-23,583.3420
Normalized Income
-28,114.4511
-28,114.4511
-43,872.7495
-287,196.7160
-23,255.8520
Interest Income
536.1570
536.1570
2,342.0710
567.1900
224.3890
Interest Expense
10,397.8850
10,397.8850
6,434.6570
211.9790
266.3540
Net Interest Income
-9,861.7280
-9,861.7280
-4,092.5860
355.2110
-41.9650
EBIT
-3,972.4450
-3,972.4450
-40,161.5500
-364,451.4130
-25,227.8660
EBITDA
-2,482.1590
-2,482.1590
-38,589.0480
-363,409.4560
-24,909.7370
Reconciled Cost of Revenue
533.5940
533.5940
86.7830
753.9140
0
Reconciled Depreciation
1,490.2860
1,490.2860
1,572.5020
1,041.9570
318.1290
Net Income from Continuing Operation Net Minority Interest
-13,627.8760
-13,627.8760
-46,305.2390
-363,874.5600
-23,583.3420
Total Unusual Items Excluding Goodwill
14,757.1610
14,757.1610
-3,474.9850
-76,677.8440
-327.4900
Total Unusual Items
14,757.1610
14,757.1610
-3,474.9850
-76,677.8440
-327.4900
Normalized EBITDA
-17,239.3200
-17,239.3200
-35,114.0630
-286,731.6120
-24,582.2470
Tax Rate for Calcs
0
0
0.0003
0
0
Tax Effect of Unusual Items
270.5859
270.5859
-1,042.4955
0
0
12/31/2022 - 12/13/2021
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