Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
2,158.9740
2,068.8210
1,581.2700
744.7830
96.5430
Gross Profit
-2,158.9740
-2,068.8210
-1,581.2700
-744.7830
-96.5430
Operating Expense
48,001.4400
48,773.2860
37,483.3320
29,308.9640
15,747.5490
Operating Income
-50,160.4140
-50,842.1070
-39,064.6020
-30,053.7470
-15,844.0920
Net Non Operating Interest Income Expense
434.1760
9.2670
-2,995.2050
-2,579.9470
-510.6400
Other Income Expense
-1,529.7450
-8,253.4850
-360.4760
-266.9060
-20,055.7370
Pretax Income
-51,255.9830
-59,086.3250
-42,420.2830
-32,900.6000
-36,410.4690
Tax Provision
--
--
0
-524.5310
0
Net Income Common Stockholders
-51,255.9830
-59,086.3250
-42,420.2830
-32,376.0690
-36,410.4690
Diluted NI Available to Com Stockholders
-51,255.9830
-59,086.3250
-42,420.2830
-32,376.0690
-36,410.4690
Basic EPS
-1.63
-2.86
-5.02
-5.00
-6.80
Diluted EPS
-1.63
-2.86
-5.02
-5.00
-6.80
Basic Average Shares
30,271.5350
20,650.7500
8,446.6430
6,425.4760
5,483.0680
Diluted Average Shares
30,271.5350
20,650.7500
8,446.6430
6,425.4760
5,483.0680
Total Expenses
50,160.4140
50,842.1070
39,064.6020
30,053.7470
15,844.0920
Net Income from Continuing & Discontinued Operation
-51,255.9830
-59,086.3250
-42,420.2830
-32,376.0690
-36,410.4690
Normalized Income
-49,726.2380
-50,832.8400
-41,806.8080
-32,113.4183
-16,354.7320
Interest Income
434.1760
437.6380
114.1140
--
--
Interest Expense
0
428.3710
3,109.3190
2,579.9470
510.6400
Net Interest Income
434.1760
9.2670
-2,995.2050
-2,579.9470
-510.6400
EBIT
-51,255.9830
-58,657.9540
-39,310.9640
-30,320.6530
-35,899.8290
EBITDA
-48,930.6930
-56,589.1330
-37,729.6940
-29,575.8700
-35,803.2860
Reconciled Cost of Revenue
2,158.9740
2,068.8210
1,581.2700
744.7830
96.5430
Reconciled Depreciation
2,325.2900
2,068.8210
1,581.2700
744.7830
96.5430
Net Income from Continuing Operation Net Minority Interest
-51,255.9830
-59,086.3250
-42,420.2830
-32,376.0690
-36,410.4690
Total Unusual Items Excluding Goodwill
-1,529.7450
-8,253.4850
-613.4750
-266.9060
-20,055.7370
Total Unusual Items
-1,529.7450
-8,253.4850
-613.4750
-266.9060
-20,055.7370
Normalized EBITDA
-47,400.9480
-48,335.6480
-37,116.2190
-29,308.9640
-15,747.5490
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
-4.2553
0
12/31/2022 - 9/28/2009
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