Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
184.07
353.72
768.68
803.80
1,334.70
Cost of Revenue
2,894.04
2,807.61
3,104.49
4,298.18
9,760.47
Gross Profit
-2,709.97
-2,453.89
-2,335.81
-3,494.38
-8,425.77
Operating Expense
18,219.23
10,977.27
9,669.12
6,843.18
9,427.43
Operating Income
-20,929.20
-13,431.15
-12,004.93
-10,337.56
-17,853.20
Net Non Operating Interest Income Expense
-2,873.52
-4,816.89
-6,348.27
-4,627.33
-2,205.32
Other Income Expense
-16,364.02
-30,222.37
24,600.33
11,080.29
-9,763.92
Pretax Income
-40,166.73
-48,470.40
6,247.13
-3,884.60
-29,822.43
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-39,441.23
-43,085.19
15,657.93
5,345.82
-22,079.86
Average Dilution Earnings
--
--
-13,767.14
-4.81
--
Diluted NI Available to Com Stockholders
-39,441.23
-43,085.19
15,657.93
5,341.01
-22,079.86
Basic EPS
-0.84
-1.10
0.75
0.27
-1.28
Diluted EPS
-0.84
-1.10
0.07
0.27
-1.28
Basic Average Shares
53,113.57
39,254.99
20,977.52
19,943.63
17,310.92
Diluted Average Shares
53,113.57
39,254.99
28,376.95
20,118.88
17,310.92
Total Operating Income as Reported
-20,929.20
-13,431.15
-12,004.93
-10,337.56
-17,853.20
Total Expenses
21,113.27
13,784.87
12,773.60
11,141.36
19,187.90
Net Income from Continuing & Discontinued Operation
-39,441.23
-43,085.19
15,657.93
5,345.82
-22,079.86
Normalized Income
-25,929.56
-15,622.56
1,763.67
-7,528.52
-12,480.55
Interest Income
17.86
119.36
169.36
412.63
96.48
Interest Expense
2,891.37
4,936.25
6,517.63
5,039.95
2,301.79
Net Interest Income
-2,873.52
-4,816.89
-6,348.27
-4,627.33
-2,205.32
EBIT
-37,275.36
-43,534.16
12,764.76
1,155.35
-27,520.64
EBITDA
-37,202.97
-43,458.86
12,965.35
1,576.78
-27,271.16
Reconciled Cost of Revenue
2,894.04
2,807.61
3,104.49
4,298.18
9,760.47
Reconciled Depreciation
72.39
75.30
200.59
421.43
249.47
Net Income from Continuing Operation Net Minority Interest
-39,441.23
-43,085.19
15,657.93
5,345.82
-22,079.86
Total Unusual Items Excluding Goodwill
-13,511.67
-27,462.62
13,894.27
12,874.33
-9,599.31
Total Unusual Items
-13,511.67
-27,462.62
13,894.27
12,874.33
-9,599.31
Normalized EBITDA
-23,691.30
-15,996.23
-928.92
-11,297.56
-17,671.85
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 10/26/1999
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