Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
9,814
18,249
7,705
23,420
14,626
Cost of Revenue
7,230
9,607
2,145
2,054
26
Gross Profit
2,584
8,642
5,560
21,366
14,600
Operating Expense
504,688
530,234
565,430
352,844
21,770
Operating Income
-502,104
-521,592
-559,870
-331,478
-7,170
Net Non Operating Interest Income Expense
-487,438
-420,032
-289,169
-121,011
-27,046
Other Income Expense
-711,742
-615,221
13,894
50,584
1,139
Pretax Income
-1,701,284
-1,556,845
-835,145
-401,905
-33,077
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-719,217
-360,499
-56,348
-7,417
-33,093
Diluted NI Available to Com Stockholders
-719,217
-360,499
-56,348
-7,417
-33,093
Basic EPS
-2.35k
-2.52k
-1.11k
-525.00
-16.62k
Diluted EPS
-2.35k
-2.52k
-1.11k
-525.00
-16.62k
Basic Average Shares
685.8930
143.0750
50.9410
14.1310
1.9910
Diluted Average Shares
685.8930
143.0750
50.9410
14.1310
1.9910
Total Operating Income as Reported
-1,254,801
-1,274,289
-559,870
-331,478
-7,170
Total Expenses
511,918
539,841
567,575
354,898
21,796
Net Income from Continuing & Discontinued Operation
-719,217
-360,499
-56,348
-7,417
-33,093
Normalized Income
-23,245
255,264
-60,952
5,066
-33,093
Interest Expense
487,438
420,032
289,169
121,011
27,046
Net Interest Income
-487,438
-420,032
-289,169
-121,011
-27,046
EBIT
-1,213,846
-1,136,813
-545,976
-280,894
-6,031
EBITDA
-736,461
-652,460
-69,221
-13,541
-5,524
Reconciled Cost of Revenue
491,306
493,683
478,637
268,983
190
Reconciled Depreciation
-6,691
277
263
424
343
Net Income from Continuing Operation Net Minority Interest
-719,217
-360,499
-56,348
-7,417
-33,093
Total Unusual Items Excluding Goodwill
-695,972
-615,763
4,604
-12,483
--
Total Unusual Items
-695,972
-615,763
4,604
-12,483
--
Normalized EBITDA
-40,489
-36,697
-73,825
-1,058
-5,524
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2021 - 5/24/2022
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