Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
69.3030
53.6900
26.7350
14.4630
0
Gross Profit
-69.3030
-53.6900
-26.7350
-14.4630
0
Operating Expense
7,476.3640
6,843.0330
3,811.9450
5,872.3610
395.7870
Operating Income
-7,545.6670
-6,896.7230
-3,838.6800
-5,886.8240
-395.7870
Net Non Operating Interest Income Expense
239.1540
177.3780
74.3120
87.7460
9.2850
Other Income Expense
--
835.2280
595.9690
950.0450
-1,291.8850
Pretax Income
-6,471.2850
-5,884.1170
-3,168.3990
-4,849.0330
-1,678.3870
Net Income Common Stockholders
-6,238.4970
-5,884.1170
-3,168.3990
-4,849.0330
-1,678.3870
Diluted NI Available to Com Stockholders
-6,238.4970
-5,884.1170
-3,168.3990
-4,849.0330
-1,678.3870
Basic EPS
-0.04
-0.04
-0.04
-0.08
-0.04
Diluted EPS
-0.04
-0.04
-0.04
-0.08
-0.04
Basic Average Shares
163,662.0300
139,229.9660
87,103.3280
61,809.8620
45,049.9020
Diluted Average Shares
163,662.0300
139,229.9660
87,103.3280
61,809.8620
45,049.9020
Rent Expense Supplemental
--
--
--
47.8300
34.6850
Total Expenses
7,545.6670
6,896.7230
3,838.6800
5,886.8240
395.7870
Net Income from Continuing & Discontinued Operation
-6,238.4970
-5,884.1170
-3,168.3990
-4,849.0330
-1,678.3870
Normalized Income
-6,238.4970
-5,884.1170
-3,152.9350
-4,760.4770
-386.5020
Interest Income
255.8850
191.3580
76.6230
89.8910
9.2850
Interest Expense
16.7310
13.9800
2.3110
2.1450
0
Net Interest Income
239.1540
177.3780
74.3120
87.7460
9.2850
EBIT
-6,454.5540
-5,870.1370
-3,166.0880
-4,846.8880
-1,678.3870
EBITDA
-6,385.2510
-5,816.4470
-3,139.3530
-4,832.4250
-1,678.3870
Reconciled Cost of Revenue
69.3030
53.6900
26.7350
14.4630
0
Reconciled Depreciation
69.3030
53.6900
26.7350
14.4630
0
Net Income from Continuing Operation Net Minority Interest
-6,238.4970
-5,884.1170
-3,168.3990
-4,849.0330
-1,678.3870
Total Unusual Items Excluding Goodwill
0
0
-15.4640
-88.5560
-1,291.8850
Total Unusual Items
0
0
-15.4640
-88.5560
-1,291.8850
Normalized EBITDA
-6,385.2510
-5,816.4470
-3,123.8890
-4,743.8690
-386.5020
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 2/3/2012
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