Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
17.3310
32.3400
79.8860
610.4610
720.0550
Cost of Revenue
324.6620
738.9700
1,292.8260
2,169.0250
1,171.4810
Gross Profit
-307.3310
-706.6300
-1,212.9400
-1,558.5640
-451.4260
Operating Expense
1,430.8670
1,551.1630
2,146.6480
3,096.6400
5,451.5380
Operating Income
-1,738.1980
-2,257.7930
-3,359.5880
-4,655.2040
-5,902.9640
Net Non Operating Interest Income Expense
-1,679.7530
-1,468.9550
-1,380.1660
-945.9720
-909.4810
Other Income Expense
728.8440
-1,960.1210
-3,119.4170
-2,624.1580
-5,270.1910
Pretax Income
-2,689.1070
-5,686.8690
-7,859.1710
-8,225.3340
-12,082.6360
Tax Provision
--
--
--
0
-72.0880
Net Income Common Stockholders
-2,689.1070
-5,686.8690
-7,859.1710
-8,225.3340
-12,010.5480
Diluted NI Available to Com Stockholders
-2,689.1070
-5,686.8690
-7,859.1710
-8,225.3340
-12,010.5480
Basic EPS
-0.02
-0.04
-0.06
-0.07
-0.12
Diluted EPS
-0.02
-0.04
-0.06
-0.07
-0.12
Basic Average Shares
142,355.6100
139,485.4440
126,975.7360
121,529.6590
102,746.7460
Diluted Average Shares
412,347.1470
139,485.4440
126,975.7360
121,529.6590
102,746.7460
Rent Expense Supplemental
259.8700
654.9360
1,164.2530
1,680.0220
675.3990
Total Expenses
1,755.5290
2,290.1330
3,439.4740
5,265.6650
6,623.0190
Net Income from Continuing & Discontinued Operation
-2,689.1070
-5,686.8690
-7,859.1710
-8,225.3340
-12,010.5480
Normalized Income
-4,947.7200
-6,096.1590
-6,189.8400
-8,661.1450
-15,045.5110
Interest Expense
1,679.7530
1,468.9550
1,214.2880
830.7970
799.7160
Net Interest Income
-1,679.7530
-1,468.9550
-1,380.1660
-945.9720
-909.4810
EBIT
-1,009.3540
-4,217.9140
-6,644.8830
-7,394.5370
-11,282.9200
EBITDA
-748.9590
-3,960.3980
-6,352.8050
-7,009.8950
-10,829.2480
Reconciled Cost of Revenue
324.6620
738.9700
1,292.8260
2,169.0250
1,171.4810
Reconciled Depreciation
260.3950
257.5160
292.0780
384.6420
453.6720
Net Income from Continuing Operation Net Minority Interest
-2,689.1070
-5,686.8690
-7,859.1710
-8,225.3340
-12,010.5480
Total Unusual Items Excluding Goodwill
2,258.6130
409.2900
-1,669.3310
435.8110
3,053.1790
Total Unusual Items
2,258.6130
409.2900
-1,669.3310
435.8110
3,053.1790
Normalized EBITDA
-3,007.5720
-4,369.6880
-4,683.4740
-7,445.7060
-13,882.4270
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
18.2160
12/31/2022 - 1/8/2021
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