Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,422.6420
2,349.4580
1,654.8650
189.9760
0
Cost of Revenue
3,357.2730
2,358.8120
1,782.4920
1,346.3770
374.9290
Gross Profit
65.3690
-9.3540
-127.6270
-1,156.4010
-374.9290
Operating Expense
4,576.8780
4,468.3200
5,526.4330
3,665.8280
3,577.6290
Operating Income
-4,511.5090
-4,477.6740
-5,654.0600
-4,822.2290
-3,952.5580
Net Non Operating Interest Income Expense
17.4980
-44.2620
-112.4710
37.6790
58.6520
Other Income Expense
145.9890
-335.9740
112.1870
17.1900
-34.4080
Pretax Income
-4,348.0220
-4,857.9100
-5,654.3440
-4,767.3600
-3,928.3140
Tax Provision
--
24.9280
--
--
--
Net Income Common Stockholders
-4,372.9500
-4,882.8380
-5,654.3440
-4,767.3600
-3,928.3140
Diluted NI Available to Com Stockholders
-4,372.9500
-4,882.8380
-5,654.3440
-4,767.3600
-3,928.3140
Basic EPS
-0.04
-0.04
-0.05
-0.06
-0.05
Diluted EPS
-0.04
-0.04
-0.05
-0.06
-0.05
Basic Average Shares
117,072.5120
116,935.1080
101,666.8780
82,444.7520
82,444.7520
Diluted Average Shares
117,072.5120
116,935.1080
101,666.8780
82,444.7520
82,444.7520
Total Expenses
7,934.1510
6,827.1320
7,308.9250
5,012.2050
3,952.5580
Net Income from Continuing & Discontinued Operation
-4,372.9500
-4,882.8380
-5,654.3440
-4,767.3600
-3,928.3140
Normalized Income
-4,518.9390
-4,634.1500
-5,766.5310
-4,784.5500
-3,893.9060
Interest Income
64.3470
11.3790
32.8020
58.0490
58.6520
Interest Expense
46.8490
55.6410
145.2730
20.3700
0
Net Interest Income
17.4980
-44.2620
-112.4710
37.6790
58.6520
EBIT
-4,301.1730
-4,802.2690
-5,509.0710
-4,746.9900
-3,928.3140
EBITDA
-4,003.1590
-4,504.0680
-5,293.8940
-4,637.1860
-3,895.6720
Reconciled Cost of Revenue
3,357.2720
2,358.8120
1,782.4920
1,346.3780
374.9290
Reconciled Depreciation
298.0140
298.2010
215.1770
109.8030
32.6420
Net Income from Continuing Operation Net Minority Interest
-4,372.9500
-4,882.8380
-5,654.3440
-4,767.3600
-3,928.3140
Total Unusual Items Excluding Goodwill
145.9890
-335.9740
112.1870
17.1900
-34.4080
Total Unusual Items
145.9890
-335.9740
112.1870
17.1900
-34.4080
Normalized EBITDA
-4,149.1480
-4,168.0940
-5,406.0810
-4,654.3760
-3,861.2640
Tax Rate for Calcs
0
0.0003
0
0
0
Tax Effect of Unusual Items
0
-87.2860
0
0
0
12/31/2022 - 1/10/2022
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