Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
537.0800
537.0800
893.9910
895.4790
529.8770
Cost of Revenue
--
147.2880
319.1080
385.8200
347.7260
Gross Profit
--
389.7920
574.8830
509.6590
182.1510
Operating Expense
18,034.7320
13,300.3320
18,903.5910
27,154.3410
26,626.1910
Operating Income
-17,644.9400
-12,910.5400
-18,328.7080
-26,644.6820
-26,444.0400
Net Non Operating Interest Income Expense
-304.9040
-373.4580
-945.5450
-809.5810
-289.3240
Other Income Expense
-7,385.8200
-2,926.7200
-2,324.5190
1,158.5360
346.0280
Pretax Income
-25,335.6640
-16,210.7180
-21,598.7720
-26,295.7270
-26,387.3360
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-23,826.4560
-16,210.7180
-21,598.7720
-26,295.7270
-26,387.3360
Diluted NI Available to Com Stockholders
-23,826.4560
-16,210.7180
-21,598.7720
-26,295.7270
-26,387.3360
Basic EPS
-1.61
-2.70
-21.91
-64.76
-74.55
Diluted EPS
-1.61
-2.70
-21.91
-64.76
-74.55
Basic Average Shares
22,767.2540
5,996.8870
985.7170
406.0580
353.9370
Diluted Average Shares
22,767.2540
5,996.8870
985.7170
406.0580
353.9370
Total Operating Income as Reported
-24,115.4740
-16,139.0980
-18,773.2040
-26,644.6820
-26,444.0400
Total Expenses
18,182.0200
13,447.6200
19,222.6990
27,540.1610
26,973.9170
Net Income from Continuing & Discontinued Operation
-23,826.4560
-16,210.7180
-21,598.7720
-26,295.7270
-26,387.3360
Normalized Income
-17,202.4390
-13,352.4150
-21,275.5090
-26,344.4040
-26,387.3360
Interest Expense
304.9040
373.4580
945.5450
559.5810
289.3240
Net Interest Income
-304.9040
-373.4580
-945.5450
-809.5810
-289.3240
EBIT
-25,030.7600
-15,837.2600
-20,653.2270
-25,736.1460
-26,098.0120
EBITDA
-24,687.1980
-15,221.5400
-19,956.5980
-24,869.7340
-25,718.2140
Reconciled Cost of Revenue
--
147.2880
319.1080
385.8200
123.1660
Reconciled Depreciation
343.5620
615.7200
696.6290
866.4120
379.7980
Net Income from Continuing Operation Net Minority Interest
-24,319.1910
-16,210.7180
-21,598.7720
-26,295.7270
-26,387.3360
Total Unusual Items Excluding Goodwill
-7,116.7520
-2,858.3030
-323.2630
48.6770
0
Total Unusual Items
-7,116.7520
-2,858.3030
-323.2630
48.6770
0
Normalized EBITDA
-17,570.4460
-12,363.2370
-19,633.3350
-24,918.4110
-25,718.2140
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 11/5/2021
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