Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
260.8200
204.1200
0
0
0
Cost of Revenue
955.6310
617.4450
0
--
--
Gross Profit
-694.8110
-413.3250
0
--
--
Operating Expense
20,282.8780
12,879.1550
5,567.5990
10,126.6500
8,738.7930
Operating Income
-20,977.6890
-13,292.4800
-5,567.5990
-10,126.6500
-8,738.7930
Net Non Operating Interest Income Expense
200.1620
-416.6600
-1,664.7120
138.1180
-1,320.4160
Other Income Expense
-366,847.5960
-256,626.2960
2,007.0450
116.8940
5,419.5470
Pretax Income
-387,625.1230
-270,335.4360
-5,225.2660
-9,871.6380
-4,639.6620
Tax Provision
0
0
0
-30
0
Net Income Common Stockholders
-397,510.3000
-282,502.1260
-9,296.2010
-9,841.6380
-4,639.6620
Diluted NI Available to Com Stockholders
-397,510.3000
-282,502.1260
-9,296.2010
-9,841.6380
-4,639.6620
Basic EPS
-23.12
-11.16
-2.22k
-4.98k
-3.76k
Diluted EPS
-23.12
-11.16
-2.22k
-4.98k
-3.76k
Basic Average Shares
61,210.7990
25,305.6440
4.1880
1.9740
1.2270
Diluted Average Shares
61,210.7990
25,305.6440
4.1880
1.9740
1.2270
Total Operating Income as Reported
-376,602.4430
-269,735.3740
-5,567.5990
-10,126.6500
-8,738.7930
Total Expenses
21,238.5090
13,496.6000
5,567.5990
10,126.6500
8,738.7930
Net Income from Continuing & Discontinued Operation
-397,510.3000
-282,502.1260
-9,296.2010
-9,841.6380
-4,639.6620
Normalized Income
-122,108.6990
-115,040.6530
-8,242.2020
-9,958.1768
-10,059.2090
Interest Expense
--
416.6600
1,664.7120
--
--
Net Interest Income
200.1620
-416.6600
-1,664.7120
138.1180
-1,320.4160
EBIT
-277,603.9850
-269,918.7760
-3,560.5540
-10,126.6500
-8,738.7930
EBITDA
-277,536.3180
-269,786.2360
-3,523.0300
-9,244.4730
-8,084.2210
Reconciled Cost of Revenue
955.6310
617.4450
0
--
--
Reconciled Depreciation
67.6670
132.5400
37.5240
882.1770
654.5720
Net Income from Continuing Operation Net Minority Interest
-387,625.1230
-270,335.4360
-5,225.2660
-9,841.6380
-4,639.6620
Total Unusual Items Excluding Goodwill
-265,516.4240
-155,294.7830
3,016.9360
116.8940
5,419.5470
Total Unusual Items
-265,516.4240
-155,294.7830
3,016.9360
116.8940
5,419.5470
Normalized EBITDA
-12,019.8940
-114,491.4530
-6,539.9660
-9,361.3670
-13,503.7680
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0.3552
0
12/31/2022 - 4/14/2022
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