Breakdown
TTM
8/31/2025
8/31/2024
8/31/2023
8/31/2022
Total Revenue
1,267.6320
605.4980
1,035.2970
532.0030
78.0700
Cost of Revenue
265.9720
53.1620
147.8560
77.9040
2.2880
Gross Profit
1,001.6600
552.3360
887.4410
454.0990
75.7820
Operating Expense
2,590.3610
2,690.7310
1,531.0070
1,217.0490
1,061.3650
Operating Income
-1,588.7010
-2,138.3950
-643.5660
-762.9500
-985.5830
Other Income Expense
-19.5830
-36.8490
-180.0300
-16.8630
--
Pretax Income
-1,608.2840
-2,175.2440
-823.5960
-779.8130
-985.5830
Net Income Common Stockholders
-1,608.2840
-2,175.2440
-823.5960
-779.8130
-985.5830
Diluted NI Available to Com Stockholders
-1,608.2840
-2,175.2440
-823.5960
-779.8130
-985.5830
Basic EPS
-0.01
-0.02
-0.01
-0.01
-0.01
Diluted EPS
-0.01
-0.02
-0.01
-0.01
-0.01
Basic Average Shares
106,248.4120
99,576.4120
88,573.7390
84,527.4020
79,756.8460
Diluted Average Shares
106,248.4120
99,576.4120
88,573.7390
84,527.4020
79,756.8460
Total Expenses
2,856.3330
2,743.8930
1,678.8630
1,294.9530
1,063.6530
Net Income from Continuing & Discontinued Operation
-1,608.2840
-2,175.2440
-823.5960
-779.8130
-985.5830
Normalized Income
-1,536.0930
-2,124.7820
-800.9960
-762.9500
-985.5830
EBIT
-1,588.7010
-2,138.3950
-643.5660
-762.9500
-985.5830
EBITDA
-1,469.9980
-2,021.3480
-573.3570
-710.1850
-973.4480
Reconciled Cost of Revenue
265.9720
53.1620
147.8560
77.9040
2.2880
Reconciled Depreciation
118.7030
117.0470
70.2090
52.7650
12.1350
Net Income from Continuing Operation Net Minority Interest
-1,608.2840
-2,175.2440
-823.5960
-779.8130
-985.5830
Total Unusual Items Excluding Goodwill
-72.1910
-50.4620
-22.6000
-16.8630
0
Total Unusual Items
-72.1910
-50.4620
-22.6000
-16.8630
0
Normalized EBITDA
-1,397.8070
-1,970.8860
-550.7570
-693.3220
-973.4480
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
8/31/2022 - 1/11/2022
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