Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
6/30/2022
Total Revenue
81.2240
42.5560
98.5220
43.0880
16.0480
Cost of Revenue
60.8080
23.6710
26.4350
1.8020
164.4270
Gross Profit
20.4160
18.8850
72.0870
41.2860
-148.3790
Operating Expense
1,208.7190
490.4910
449.7200
873.4590
1,668.2630
Operating Income
-1,188.3030
-471.6060
-377.6330
-832.1730
-1,816.6420
Net Non Operating Interest Income Expense
19.2470
23.8180
29.2900
28.9040
-68.9380
Other Income Expense
--
--
8.4950
-978.2750
-53.7410
Pretax Income
-1,169.0560
-447.7880
-339.8480
-1,781.5440
-1,939.3210
Net Income Common Stockholders
-1,169.0550
-447.7880
-339.8480
-1,781.5440
-1,939.3210
Diluted NI Available to Com Stockholders
-1,169.0550
-447.7880
-339.8480
-1,781.5440
-1,939.3210
Basic EPS
-0.16
-0.10
-0.08
-0.40
-0.50
Diluted EPS
-0.16
-0.10
-0.08
-0.40
-0.50
Basic Average Shares
10,286.8050
4,609.4530
4,262.8380
4,110.0300
3,909.7070
Diluted Average Shares
10,286.8050
4,609.4530
4,262.8380
4,110.0300
3,909.7070
Rent Expense Supplemental
--
--
0
17.1880
31.4810
Total Expenses
1,269.5270
514.1620
476.1550
875.2610
1,832.6900
Net Income from Continuing & Discontinued Operation
-1,169.0550
-447.7880
-339.8480
-1,781.5440
-1,939.3210
Normalized Income
-1,169.0550
-447.7880
-348.3430
-803.2690
-1,885.5800
Interest Income
19.2470
23.8180
29.2900
65.0400
6.8360
Interest Expense
--
--
0
36.1360
75.7740
Net Interest Income
19.2470
23.8180
29.2900
28.9040
-68.9380
EBIT
-1,188.3030
-471.6060
-377.6330
-1,745.4080
-1,863.5470
EBITDA
-1,188.3030
-471.6060
-357.2630
-1,679.3150
-1,724.0130
Reconciled Cost of Revenue
60.8080
23.6710
26.4350
1.8020
164.4270
Reconciled Depreciation
--
0
20.3700
66.0930
139.5340
Net Income from Continuing Operation Net Minority Interest
-1,169.0550
-447.7880
-339.8480
-1,781.5440
-1,939.3210
Total Unusual Items Excluding Goodwill
0
0
8.4950
-978.2750
-53.7410
Total Unusual Items
0
0
8.4950
-978.2750
-53.7410
Normalized EBITDA
-1,188.3030
-471.6060
-365.7580
-701.0400
-1,670.2720
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
6/30/2022 - 11/16/2021
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