Breakdown
TTM
5/31/2026
5/31/2025
5/31/2024
5/31/2023
Total Revenue
0
0
0
0
0
Cost of Revenue
679.18
558.70
262.82
156.13
62.81
Gross Profit
-679.18
-558.70
-262.82
-156.13
-62.81
Operating Expense
12,567.49
9,338.95
5,602.02
5,720.83
4,556.33
Operating Income
-13,246.67
-9,897.64
-5,864.85
-5,876.96
-4,619.15
Net Non Operating Interest Income Expense
4,439.31
4,608.72
329.60
161.33
87.88
Other Income Expense
-98.71
-186.89
-2,538.77
-2,202.55
-1,436.12
Pretax Income
-8,906.07
-5,475.81
-8,074.01
-7,918.18
-5,967.38
Net Income Common Stockholders
-8,906.07
-5,475.81
-6,658.89
-43,818.76
-4,953.43
Diluted NI Available to Com Stockholders
-8,906.07
-5,475.81
-6,658.89
-43,818.76
-4,953.43
Basic EPS
-0.04
-0.02
-0.05
-0.50
-0.06
Diluted EPS
-0.04
-0.02
-0.05
-0.50
-0.06
Basic Average Shares
262,898.78
260,080.40
143,114.22
94,427.60
92,708.31
Diluted Average Shares
262,898.78
260,080.40
143,114.22
94,427.60
92,708.31
Rent Expense Supplemental
--
--
--
4.02
4.02
Total Expenses
13,246.67
9,897.64
5,864.85
5,876.96
4,619.15
Net Income from Continuing & Discontinued Operation
-8,906.07
-5,475.81
-6,658.89
-43,818.76
-4,953.43
Normalized Income
-8,807.36
-5,275.83
-4,120.13
-2,159.99
-2,849.12
Interest Income
4,497.43
4,674.15
375.88
172.81
91.64
Interest Expense
58.12
65.44
46.28
11.48
3.76
Net Interest Income
4,439.31
4,608.72
329.60
161.33
87.88
EBIT
-8,847.94
-5,410.37
-8,027.73
-7,906.70
-5,963.62
EBITDA
-8,168.77
-4,851.68
-7,764.91
-7,750.58
-5,900.81
Reconciled Cost of Revenue
679.18
558.70
262.82
156.13
62.81
Reconciled Depreciation
679.18
558.70
262.82
156.13
62.81
Net Income from Continuing Operation Net Minority Interest
-8,906.07
-5,475.81
-6,658.89
-4,362.53
-4,285.23
Total Unusual Items Excluding Goodwill
-98.71
-199.99
-2,538.77
-2,202.55
-1,436.12
Total Unusual Items
-98.71
-199.99
-2,538.77
-2,202.55
-1,436.12
Normalized EBITDA
-8,070.06
-4,651.69
-5,226.14
-5,548.03
-4,464.69
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
5/31/2023 - 10/29/2004
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