Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
59.9260
52.9000
42.4510
12.9080
3.3930
Gross Profit
-59.9260
-52.9000
-42.4510
-12.9080
-3.3930
Operating Expense
6,163.4280
4,256.9970
3,429.7800
5,171.1220
4,016.3640
Operating Income
-6,223.3540
-4,309.8970
-3,472.2310
-5,184.0300
-4,019.7570
Net Non Operating Interest Income Expense
58.5650
35.9750
398.2800
568.6620
151.8730
Other Income Expense
557.9220
561.5070
-601.9720
-222.4500
1,414.8240
Pretax Income
-5,606.8670
-3,712.4150
-3,675.9230
-4,837.8180
-2,453.0600
Net Income Common Stockholders
-5,606.8670
-3,712.4150
-3,675.9230
-4,838.0130
-2,453.0600
Diluted NI Available to Com Stockholders
-5,606.8670
-3,712.4150
-3,675.9230
-4,838.0130
-2,453.0600
Basic EPS
-0.05
-0.04
-0.04
-0.05
-0.03
Diluted EPS
-0.05
-0.04
-0.04
-0.05
-0.03
Basic Average Shares
107,649
99,369.0900
95,719.8190
93,780.4330
82,827.2600
Diluted Average Shares
107,649
99,369.0900
95,719.8190
93,780.4330
82,827.2600
Total Operating Income as Reported
--
--
--
-5,184.2260
-4,019.7570
Total Expenses
6,223.3540
4,309.8970
3,472.2310
5,184.0300
4,019.7570
Net Income from Continuing & Discontinued Operation
-5,606.8670
-3,712.4150
-3,675.9230
-4,838.0130
-2,453.0600
Normalized Income
-6,379.9260
-4,489.0590
-3,783.0960
-5,203.1950
-3,850.6400
Interest Income
91.5580
47.2870
400.1610
568.6620
151.8730
Interest Expense
32.9930
11.3120
1.8810
0
--
Net Interest Income
58.5650
35.9750
398.2800
568.6620
151.8730
EBIT
-5,573.8740
-3,701.1030
-3,674.0420
-4,837.8180
-4,019.7570
EBITDA
-5,513.9480
-3,648.2030
-3,631.5910
-4,824.9100
-4,016.3640
Reconciled Cost of Revenue
59.9260
52.9000
42.4510
12.9080
3.3930
Reconciled Depreciation
59.9260
52.9000
42.4510
12.9080
3.3930
Net Income from Continuing Operation Net Minority Interest
-5,606.8670
-3,712.4150
-3,675.9230
-4,838.0130
-2,453.0600
Total Unusual Items Excluding Goodwill
773.0590
776.6440
107.1730
365.1820
1,397.5800
Total Unusual Items
773.0590
776.6440
107.1730
365.1820
1,397.5800
Normalized EBITDA
-6,287.0070
-4,424.8470
-3,738.7640
-5,190.0920
-5,413.9440
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 6/18/2021
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