Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
103,999
125,139
200,976
233,363
92,814
Cost of Revenue
22,181
17,619
112,434
170,174
86,647
Gross Profit
81,818
107,520
88,542
63,189
6,167
Operating Expense
198,619
298,240
615,577
1,068,663
2,451,926
Operating Income
-116,801
-190,720
-527,035
-1,005,474
-2,445,759
Net Non Operating Interest Income Expense
-32,935
-32,567
-39,838
-31,852
-10,275
Other Income Expense
-345,125
-201,823
-360,315
-253,396
-3,171,470
Pretax Income
-494,861
-425,110
-927,188
-1,290,722
-5,627,504
Tax Provision
0
0
-19,150
3,308
9,861
Net Income Common Stockholders
-488,919
-438,955
-913,484
-1,306,913
-5,637,365
Diluted NI Available to Com Stockholders
-488,919
-438,955
-913,484
-1,306,913
-5,637,365
Basic EPS
-201.92
-160.00
-280.00
-1.86k
-9.02k
Diluted EPS
-201.92
-160.00
-280.00
-1.86k
-9.02k
Basic Average Shares
17,055.3620
10,555.1860
3,288.4380
706.1750
623.7560
Diluted Average Shares
17,055.3620
10,555.1860
3,288.4380
706.1750
623.7560
Total Operating Income as Reported
-197,761
-265,794
-807,028
-1,055,207
-2,460,484
Total Expenses
220,800
315,859
728,011
1,238,837
2,538,573
Net Income from Continuing & Discontinued Operation
-488,919
-438,955
-913,484
-1,306,913
-5,637,365
Normalized Income
-128,326
-205,791
-533,711.1350
-1,085,683.7500
-5,622,148.2500
Interest Expense
32,935
32,567
38,013
31,155
10,238
Net Interest Income
-32,935
-32,567
-39,838
-31,852
-10,275
EBIT
-461,926
-392,543
-889,175
-1,259,567
-5,617,266
EBITDA
-461,926
-386,965
-873,310
-1,242,540
-5,607,670
Reconciled Cost of Revenue
22,181
17,619
112,434
170,174
86,647
Reconciled Depreciation
15,865
5,578
15,865
17,027
9,596
Net Income from Continuing Operation Net Minority Interest
-488,222
-414,098
-907,080
-1,293,793
-5,637,365
Total Unusual Items Excluding Goodwill
-359,896
-208,307
-381,243
-277,479
-20,289
Total Unusual Items
-359,896
-208,307
-381,243
-277,479
-20,289
Normalized EBITDA
-102,030
-178,658
-492,067
-965,061
-5,587,381
Tax Rate for Calcs
0
0
0
0.0003
0.0003
Tax Effect of Unusual Items
0
0
-7,874.1350
-69,369.7500
-5,072.2500
12/31/2022 - 10/20/2017
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