Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
807.5000
1,868.3330
869.9350
1,073.3510
Cost of Revenue
500
633
343.0830
172.9480
231.0840
Gross Profit
-500
174.5000
1,525.2500
696.9870
842.2670
Operating Expense
2,966.4260
27,864.0640
94,657.1240
4,987.3240
6,653.8850
Operating Income
-3,466.4260
-27,689.5640
-93,131.8740
-4,290.3370
-5,811.6180
Net Non Operating Interest Income Expense
-7,743.7770
-7,090.8940
2,078.6850
-3,993.3710
94.3720
Other Income Expense
-9.8760
-21,285.8140
-90.5660
435.3280
52.8670
Pretax Income
-11,220.0790
-56,066.2720
-91,143.7550
-7,848.3800
-5,664.3790
Tax Provision
3.2030
8.9730
24.5250
0
0
Net Income Common Stockholders
-11,223.2820
-56,075.2450
-91,168.2800
45,501.6830
-5,645.3760
Diluted NI Available to Com Stockholders
-11,223.2820
-56,075.2450
-91,168.2800
45,501.6830
-5,645.3760
Basic EPS
0.77
-1.05
-3.65
3.44
-12.92
Diluted EPS
0.77
-1.05
-3.65
3.44
-12.92
Basic Average Shares
90,763.0420
53,562.5690
24,996.1440
13,221.8970
437.1390
Diluted Average Shares
90,763.0420
53,562.5690
24,996.1440
13,221.8970
437.1390
Total Operating Income as Reported
-3,926.6110
-3,802.2600
-3,060.4320
-4,840.3370
-5,911.6180
Rent Expense Supplemental
--
436.9120
468.2980
458.4220
413.2380
Total Expenses
3,466.4260
28,497.0640
95,000.2070
5,160.2720
6,884.9690
Net Income from Continuing & Discontinued Operation
-11,223.2820
-56,075.2450
-91,168.2800
45,501.6830
-5,645.3760
Normalized Income
1,559.3370
-39,255.5375
-91,053.4906
-8,200.4660
-5,710.8800
Interest Income
-245.4680
1,594.7360
4,500.9770
209.4390
94.3720
Interest Expense
7,498.3090
8,685.6300
2,422.2920
4,202.8100
0
Net Interest Income
-7,743.7770
-7,090.8940
2,078.6850
-3,993.3710
94.3720
EBIT
-3,721.7700
-47,380.6420
-88,721.4630
-3,645.5700
-5,664.3790
EBITDA
-3,656.2130
-47,296.7140
-88,674.7040
-3,599.7880
-5,597.9510
Reconciled Cost of Revenue
500
633
343.0830
172.9480
231.0840
Reconciled Depreciation
65.5570
83.9280
46.7590
45.7820
66.4280
Net Income from Continuing Operation Net Minority Interest
-11,223.2820
-56,075.2450
-91,168.2800
-7,766.0780
-5,664.3790
Total Unusual Items Excluding Goodwill
-21,304.3650
-21,290.7690
-145.3030
434.3880
46.5010
Total Unusual Items
-21,304.3650
-21,290.7690
-145.3030
434.3880
46.5010
Normalized EBITDA
17,648.1520
-26,005.9450
-88,529.4010
-4,034.1760
-5,644.4520
Tax Rate for Calcs
0.0004
0.0002
0.0002
0
0
Tax Effect of Unusual Items
-8,521.7460
-4,471.0615
-30.5136
0
0
12/31/2022 - 1/9/2019
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