Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
724.8150
724.8150
660.5960
729.9530
532.6550
Cost of Revenue
465.4390
465.4390
535.8970
605.5490
174.3590
Gross Profit
259.3760
259.3760
124.6990
124.4040
358.2960
Operating Expense
7,123.1120
7,123.1120
5,071.5320
3,406.8560
3,298.8420
Operating Income
-6,863.7360
-6,863.7360
-4,946.8330
-3,282.4520
-2,940.5460
Net Non Operating Interest Income Expense
47.8130
47.8130
2.8450
6.6890
48.2950
Other Income Expense
211.1530
211.1530
290.0640
304.8100
257.9250
Pretax Income
-6,604.7700
-6,604.7700
-4,653.9240
-2,954.4160
-2,610.3430
Tax Provision
5.4130
5.4130
0
0
0
Net Income Common Stockholders
-6,610.1830
-6,610.1830
-4,653.9240
-2,954.4160
-2,610.3430
Basic EPS
-0.04
-0.04
-0.04
-0.05
-0.05
Diluted EPS
-0.04
-0.04
-0.04
-0.05
-0.05
Basic Average Shares
185,461.7400
185,461.7400
116,152.7040
65,087.2250
55,617.4320
Diluted Average Shares
185,461.7400
185,461.7400
116,152.7040
65,087.2250
55,617.4320
Net Income from Continuing & Discontinued Operation
-6,610.1830
-6,610.1830
-4,653.9240
-2,954.4160
-2,610.3430
Normalized Income
-6,610.1830
-6,610.1830
-4,653.9240
-2,954.4160
-2,610.3430
Interest Income
61.6050
61.6050
9.3740
9.4370
48.2950
Interest Expense
13.7920
13.7920
6.5290
2.7480
--
Net Interest Income
47.8130
47.8130
2.8450
6.6890
48.2950
EBIT
-6,590.9780
-6,590.9780
-4,647.3950
-2,951.6680
-2,940.5460
EBITDA
-6,564.4980
-6,564.4980
-4,635.3420
-2,935.1310
-2,916.5630
Reconciled Cost of Revenue
465.4390
465.4390
535.8970
605.5490
174.3590
Reconciled Depreciation
26.4800
26.4800
12.0530
16.5370
23.9830
Net Income from Continuing Operation Net Minority Interest
-6,610.1830
-6,610.1830
-4,653.9240
-2,954.4160
-2,610.3430
Normalized EBITDA
-6,564.4980
-6,564.4980
-4,635.3420
-2,935.1310
-2,916.5630
Tax Rate for Calcs
0.0003
0.0003
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
6/30/2023 - 12/6/2021
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