Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0.4990
0.5500
0.4360
0.6720
46.2140
Cost of Revenue
--
3,108.6330
1,794.6110
4,760.1800
6,551.7760
Gross Profit
--
-3,108.0830
-1,794.1750
-4,759.5080
-6,505.5620
Operating Expense
6,700.2160
5,490.6080
3,217.6030
8,717.6510
11,172.6630
Operating Income
-6,699.7170
-5,490.0580
-3,217.1670
-8,716.9790
-11,126.4490
Net Non Operating Interest Income Expense
111.5860
172.7540
268.7520
384.0980
12.3050
Other Income Expense
--
62.6580
-12.8580
-72.0890
-1,024.4280
Pretax Income
-8,629.4730
-5,254.6460
-2,948.4150
-8,404.9700
-12,138.5720
Net Income Common Stockholders
-5,829.1780
-2,607.2720
-4,239.1600
-8,404.9700
-12,138.5720
Diluted NI Available to Com Stockholders
-5,829.1780
-2,607.2720
-4,239.1600
-8,404.9700
-12,138.5720
Basic EPS
-1.25
-0.62
-1.43
-4.14
-6.04
Diluted EPS
-1.25
-0.62
-1.43
-4.14
-6.04
Basic Average Shares
4,438.4890
4,196.7670
2,958.8210
2,028.5840
2,010.4270
Diluted Average Shares
4,438.4890
4,196.7670
2,958.8210
2,028.5840
2,010.4270
Total Operating Income as Reported
-6,699.7170
-5,490.0580
-3,217.1670
-8,784.0310
-12,226.7250
Total Expenses
6,700.2160
5,490.6080
3,217.6030
8,717.6510
11,172.6630
Net Income from Continuing & Discontinued Operation
-5,829.1780
-2,607.2720
-4,239.1600
-8,404.9700
-12,138.5720
Normalized Income
-6,441.5150
-4,884.4570
-2,162.5680
-8,332.8810
-11,114.1440
Interest Income
111.5860
172.7540
268.7520
384.0980
12.3050
Interest Expense
--
--
--
--
0
Net Interest Income
111.5860
172.7540
268.7520
384.0980
12.3050
EBIT
-6,699.7170
-5,490.0580
-3,217.1670
-8,716.9790
-11,126.4490
EBITDA
-6,612.8170
-5,415.0380
-3,120.0610
-8,627.4870
-10,949.1650
Reconciled Cost of Revenue
--
3,108.6330
1,794.6110
4,760.1800
6,551.7760
Reconciled Depreciation
86.9000
75.0200
97.1060
89.4920
177.2840
Net Income from Continuing Operation Net Minority Interest
-8,482.8570
-4,821.7990
-2,162.5680
-8,404.9700
-12,138.5720
Total Unusual Items Excluding Goodwill
-2,041.3420
62.6580
0
-72.0890
-1,024.4280
Total Unusual Items
-2,041.3420
62.6580
0
-72.0890
-1,024.4280
Normalized EBITDA
-4,571.4750
-5,477.6960
-3,120.0610
-8,555.3980
-9,924.7370
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 8/13/2021
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