Breakdown
TTM
3/31/2026
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,458.1250
2,126.0580
3,183.8160
5,033.2020
3,224.7910
Cost of Revenue
284.9640
187.5670
1,178.4120
3,586.1620
1,593.0760
Gross Profit
2,173.1610
1,938.4910
2,005.4040
1,447.0400
1,631.7150
Operating Expense
5,265.6370
4,717.5920
8,579.8120
20,868.1970
26,825.6590
Operating Income
-3,092.4760
-2,779.1010
-6,574.4080
-19,421.1570
-25,193.9440
Net Non Operating Interest Income Expense
-240.3450
-222.9780
-68.9540
-315.6500
-28.6680
Other Income Expense
-563.5660
-551.3120
-334
-7,554.7090
1,250.4990
Pretax Income
-3,896.3870
-3,553.3910
-6,977.3620
-27,291.5160
-23,972.1130
Tax Provision
--
0
0
-29.9740
-637.2110
Net Income Common Stockholders
-3,935.9910
-3,643.4780
-6,977.3620
-25,562.3610
-27,378.3260
Diluted NI Available to Com Stockholders
-3,935.9910
-3,643.4780
-6,977.3620
-25,562.3610
-27,378.3260
Basic EPS
-0.02
-0.02
-0.04
-0.22
-0.28
Diluted EPS
-0.02
-0.02
-0.05
-0.22
-0.28
Basic Average Shares
224,186.8610
216,160.5470
132,680.7090
114,085.4940
100,201.6910
Diluted Average Shares
224,186.8610
216,160.5470
132,680.7090
114,085.4940
100,201.6910
Total Operating Income as Reported
-3,069.4460
-2,779.1010
-6,543.3620
-19,736.8070
--
Total Expenses
5,550.6010
4,905.1590
9,758.2240
24,454.3590
28,418.7350
Net Income from Continuing & Discontinued Operation
-3,935.9910
-3,643.4780
-6,977.3620
-25,562.3610
-27,378.3260
Normalized Income
-3,324.0410
-3,050.7160
-6,635.1360
-17,442.6417
-24,181.2701
Interest Expense
240.3450
222.9780
68.9540
315.6500
28.6680
Net Interest Income
-240.3450
-222.9780
-68.9540
-315.6500
-28.6680
EBIT
-3,656.0420
-3,330.4130
-6,908.4080
-26,975.8660
-23,943.4450
EBITDA
-3,655.5750
-3,330.4130
-6,818.1400
-24,726.6250
-20,883.1250
Reconciled Cost of Revenue
284.9640
187.5670
1,178.4110
3,586.1620
1,388.2430
Reconciled Depreciation
0.4670
0
90.2680
2,249.2410
3,060.3200
Net Income from Continuing Operation Net Minority Interest
-3,935.9910
-3,643.4780
-6,977.3620
-25,109.5470
-23,334.9020
Total Unusual Items Excluding Goodwill
-611.9500
-592.7620
-342.2260
-7,675.3350
869.4800
Total Unusual Items
-611.9500
-592.7620
-342.2260
-7,675.3350
869.4800
Normalized EBITDA
-3,043.6250
-2,737.6510
-6,475.9140
-17,051.2900
-21,752.6050
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
-8.4297
23.1119
12/31/2022 - 11/29/2018
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