Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
16.5950
17.3330
18.6320
19.3640
21.0360
Gross Profit
-16.5950
-17.3330
-18.6320
-19.3640
-21.0360
Operating Expense
2,544.2620
2,093.6330
1,022.6980
649.0430
2,388.4020
Operating Income
-2,560.8570
-2,110.9660
-1,041.3300
-668.4070
-2,409.4380
Net Non Operating Interest Income Expense
16.0150
16.9240
2.0380
7.5760
24.7980
Other Income Expense
-7.0780
-3.7570
-1.8520
--
163.5580
Pretax Income
-2,551.9200
-2,097.7990
-1,041.1440
-660.8310
-2,221.0820
Net Income Common Stockholders
-2,551.9200
-2,097.7990
-1,041.1440
-660.8310
-2,221.0820
Diluted NI Available to Com Stockholders
-2,551.9200
-2,097.7990
-1,041.1440
-660.8310
-2,221.0820
Basic EPS
-0.04
-0.03
-0.02
-0.01
-0.04
Diluted EPS
-0.04
-0.03
-0.02
-0.01
-0.04
Basic Average Shares
84,315.6880
80,725.2090
67,786.1540
60,544.3120
57,106.9030
Diluted Average Shares
84,315.6880
80,725.2090
67,786.1540
60,544.3120
57,106.9030
Rent Expense Supplemental
10.8030
12.1580
15.4940
15.6170
16.3780
Total Expenses
2,560.8570
2,110.9660
1,041.3300
668.4070
2,409.4380
Net Income from Continuing & Discontinued Operation
-2,551.9200
-2,097.7990
-1,041.1440
-660.8310
-2,221.0820
Normalized Income
-2,541.1640
-2,089.0420
-1,039.2920
-660.8310
-2,221.0820
Interest Income
24.5600
22.0400
14.3170
14.8550
29.9700
Interest Expense
8.5450
5.1160
12.2790
7.2790
5.1720
Net Interest Income
16.0150
16.9240
2.0380
7.5760
24.7980
EBIT
-2,543.3750
-2,092.6830
-1,028.8650
-653.5520
-2,215.9100
EBITDA
-2,526.7800
-2,075.3500
-1,010.2330
-634.1880
-2,194.8740
Reconciled Cost of Revenue
16.5950
17.3330
18.6320
19.3640
21.0360
Reconciled Depreciation
16.5950
17.3330
18.6320
19.3640
21.0360
Net Income from Continuing Operation Net Minority Interest
-2,551.9200
-2,097.7990
-1,041.1440
-660.8310
-2,221.0820
Total Unusual Items Excluding Goodwill
-10.7560
-8.7570
-1.8520
--
--
Total Unusual Items
-10.7560
-8.7570
-1.8520
--
--
Normalized EBITDA
-2,516.0240
-2,066.5930
-1,008.3810
-634.1880
-2,194.8740
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/3/2012
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