Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
569.7920
473.2660
489.6980
456.0880
510.6060
Cost of Revenue
381.2320
325.6970
295.4680
270.4600
270.6600
Gross Profit
188.5600
147.5690
194.2300
185.6280
239.9460
Operating Expense
4,464.6180
4,439.6300
2,497.9850
3,213.9890
4,108.3300
Operating Income
-4,276.0580
-4,292.0610
-2,303.7550
-3,028.3610
-3,868.3840
Net Non Operating Interest Income Expense
-1,672.6210
-1,758.7660
-1,349.2160
-2,150.0010
-1,268.7190
Other Income Expense
--
-239.6020
--
597.8140
3.4040
Pretax Income
-6,188.2810
-6,290.4290
-3,652.9710
-4,580.5480
-5,133.6990
Net Income Common Stockholders
-6,188.2790
-6,290.4290
-3,652.9710
-4,580.5480
-5,133.6990
Diluted NI Available to Com Stockholders
-6,188.2790
-6,290.4290
-3,652.9710
-4,580.5480
-5,133.6990
Basic EPS
-0.02
-0.02
-0.01
-0.02
-0.03
Diluted EPS
-0.02
-0.02
-0.01
-0.02
-0.03
Basic Average Shares
319,525.8580
296,385.9770
266,720.4590
196,764.3910
183,742.4730
Diluted Average Shares
319,525.8580
296,385.9770
266,720.4590
196,764.3910
183,742.4730
Total Expenses
4,845.8500
4,765.3270
2,793.4530
3,484.4490
4,378.9900
Net Income from Continuing & Discontinued Operation
-6,188.2790
-6,290.4290
-3,652.9710
-4,580.5480
-5,133.6990
Normalized Income
-5,948.6770
-6,050.8270
-3,652.9710
-5,178.3620
-5,137.1030
Interest Expense
1,672.6210
1,758.7660
1,349.2160
2,150.0010
1,268.7190
Net Interest Income
-1,672.6210
-1,758.7660
-1,349.2160
-2,150.0010
-1,268.7190
EBIT
-4,515.6600
-4,531.6630
-2,303.7550
-2,430.5470
-3,864.9800
EBITDA
-4,455.0630
-4,479.9390
-2,256.9390
-2,378.7200
-3,813.2900
Reconciled Cost of Revenue
360.9410
308.5060
279.6320
256.5880
253.1780
Reconciled Depreciation
60.5970
51.7240
46.8160
51.8270
51.6900
Net Income from Continuing Operation Net Minority Interest
-6,188.2790
-6,290.4290
-3,652.9710
-4,580.5480
-5,133.6990
Total Unusual Items Excluding Goodwill
-239.6020
-239.6020
0
597.8140
3.4040
Total Unusual Items
-239.6020
-239.6020
0
597.8140
3.4040
Normalized EBITDA
-4,215.4610
-4,240.3370
-2,256.9390
-2,976.5340
-3,816.6940
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 2/13/2008
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