Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,050.7610
1,535.1380
818.1570
1,617.9110
0
Cost of Revenue
4,375.0820
3,062.4220
2,257.0530
3,136.3730
971.8860
Gross Profit
-324.3210
-1,527.2840
-1,438.8960
-1,518.4620
-971.8860
Operating Expense
10,924.3330
8,319.3540
5,268.6880
8,610.8950
-2,656.6310
Operating Income
-11,248.6540
-9,846.6380
-6,707.5840
-10,129.3570
1,684.7450
Net Non Operating Interest Income Expense
-192.9570
-442.9460
-591.8810
-1,446.0590
-1,465.6740
Other Income Expense
1,206.7420
4,764.7560
2,068.5190
8,180.3540
-420.4220
Pretax Income
-10,234.8690
-5,524.8280
-5,230.9460
-3,395.0620
-201.3510
Tax Provision
--
--
0
-69.2140
-148.5190
Net Income Common Stockholders
-10,234.8690
-5,524.8280
-5,230.9460
-3,325.8480
-52.8320
Diluted NI Available to Com Stockholders
-10,234.8690
-5,524.8280
-5,230.9460
-3,325.8480
-52.8320
Basic EPS
-0.05
-0.03
-0.03
-0.02
-0.00
Diluted EPS
-0.05
-0.03
-0.03
-0.02
-0.00
Basic Average Shares
213,413.5360
185,967.8600
165,376.5750
158,357.8850
146,329.3450
Diluted Average Shares
213,413.5360
185,967.8600
165,376.5750
158,357.8850
146,329.3450
Total Operating Income as Reported
--
--
--
-6,202.2120
-2,949.8390
Rent Expense Supplemental
--
7.1110
45.1610
72.5620
30.0930
Total Expenses
15,299.4150
11,381.7760
7,525.7410
11,747.2680
-1,684.7450
Net Income from Continuing & Discontinued Operation
-10,234.8690
-5,524.8280
-5,230.9460
-3,325.8480
-52.8320
Normalized Income
-10,844.9070
-9,385.6930
-5,326.3320
-3,330.7490
259.1058
Interest Expense
146.2250
396.2140
597.2270
1,435.9100
1,474.2250
Net Interest Income
-192.9570
-442.9460
-591.8810
-1,446.0590
-1,465.6740
EBIT
-10,088.6440
-5,128.6140
-4,633.7190
-1,959.1520
1,272.8740
EBITDA
-9,720.6860
-4,765.6130
-4,403.1270
-1,745.3940
1,455
Reconciled Cost of Revenue
4,075.8640
2,762.4980
2,039.8610
2,933.4640
792.6350
Reconciled Depreciation
367.9580
363.0010
230.5920
213.7580
182.1260
Net Income from Continuing Operation Net Minority Interest
-10,234.8690
-5,524.8280
-5,230.9460
-3,325.8480
-52.8320
Total Unusual Items Excluding Goodwill
610.0380
3,860.8650
95.3860
5.0030
-421.2530
Total Unusual Items
610.0380
3,860.8650
95.3860
5.0030
-421.2530
Normalized EBITDA
-10,330.7240
-8,626.4780
-4,498.5130
-1,750.3970
1,876.2530
Tax Rate for Calcs
0
0
0
0
0.0003
Tax Effect of Unusual Items
0
0
0
0.1020
-109.3152
12/31/2022 - 8/8/1996
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