Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
248.0200
207.5230
194.5870
175.2160
133.1660
Gross Profit
-248.0200
-207.5230
-194.5870
-175.2160
-133.1660
Operating Expense
20,292.9960
17,989.7700
12,617.4350
12,218.2530
9,026.8980
Operating Income
-20,541.0160
-18,197.2930
-12,812.0220
-12,393.4690
-9,160.0640
Net Non Operating Interest Income Expense
1,156.4900
590.4110
349.7770
136.3860
-14.2200
Other Income Expense
-3,681.9800
604.2380
-5,772.6600
271.2250
10,115.6790
Pretax Income
-23,066.5060
-17,002.6440
-18,234.9050
-11,985.8580
941.3950
Tax Provision
0
0
0
0
141.2870
Net Income Common Stockholders
-23,066.5060
-17,002.6440
-18,234.9050
-11,985.8580
800.1080
Diluted NI Available to Com Stockholders
-23,066.5060
-17,002.6440
-18,234.9050
-11,985.8580
800.1080
Basic EPS
-0.06
-0.05
-0.06
-0.05
0.00
Diluted EPS
-0.06
-0.05
-0.06
-0.05
-0.05
Basic Average Shares
431,958.0470
371,957.0470
285,680.6200
228,902.6630
172,893.1050
Diluted Average Shares
431,958.0470
371,957.0470
285,680.6200
228,902.6630
192,080.3870
Total Operating Income as Reported
-20,503.7360
-18,179.3980
-17,788.9260
-12,353.4100
-9,193.5240
Rent Expense Supplemental
292.4110
120.2940
80.1090
74.0160
72.6180
Total Expenses
20,541.0160
18,197.2930
12,812.0220
12,393.4690
9,160.0640
Net Income from Continuing & Discontinued Operation
-23,066.5060
-17,002.6440
-18,234.9050
-11,985.8580
800.1080
Normalized Income
-19,384.5260
-17,606.8820
-12,462.2450
-12,257.0830
-7,797.3837
Interest Income
1,251.1020
612.0850
388.3840
194.8170
59.5170
Interest Expense
94.6120
21.6740
38.6070
58.4310
73.7370
Net Interest Income
1,156.4900
590.4110
349.7770
136.3860
-14.2200
EBIT
-22,971.8940
-16,980.9700
-18,196.2980
-11,927.4270
1,015.1320
EBITDA
-22,723.8740
-16,773.4470
-18,001.7110
-11,752.2110
1,148.2980
Reconciled Cost of Revenue
248.0200
207.5230
194.5870
175.2160
133.1660
Reconciled Depreciation
248.0200
207.5230
194.5870
175.2160
133.1660
Net Income from Continuing Operation Net Minority Interest
-23,066.5060
-17,002.6440
-18,234.9050
-11,985.8580
800.1080
Total Unusual Items Excluding Goodwill
-3,681.9800
604.2380
-5,772.6600
271.2250
10,115.6790
Total Unusual Items
-3,681.9800
604.2380
-5,772.6600
271.2250
10,115.6790
Normalized EBITDA
-19,041.8940
-17,377.6850
-12,229.0510
-12,023.4360
-8,967.3810
Tax Rate for Calcs
0
0
0
0
0.0002
Tax Effect of Unusual Items
0
0
0
0
1,518.1873
12/31/2022 - 7/28/2004
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