Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
6,492.2640
6,492.2640
4,819.5160
5,413.3020
8,437.1930
Cost of Revenue
1,198.9060
1,198.9060
612.0900
--
--
Gross Profit
5,293.3580
5,293.3580
4,207.4260
5,413.3020
8,437.1930
Operating Expense
5,929.4340
5,929.4340
6,603.8320
9,920.7600
11,494.2150
Operating Income
-636.0760
-636.0760
-2,396.4060
-4,507.4580
-3,057.0220
Net Non Operating Interest Income Expense
-3.1210
-3.1210
-3.2720
8.7500
9.9400
Other Income Expense
541.4910
541.4910
-22.8000
-0.7680
-3,724.6700
Pretax Income
-97.7060
-97.7060
-2,422.4780
-4,499.4760
-6,771.7520
Tax Provision
0
0
-152.5970
0
0.3580
Net Income Common Stockholders
-97.7060
-97.7060
-2,269.8810
-4,499.4760
-6,772.1100
Basic EPS
-0.00
--
-0.02
-0.05
-0.10
Diluted EPS
-0.00
--
-0.02
-0.05
-0.10
Basic Average Shares
168,481.0800
--
147,107.2890
92,368.1410
65,801.4540
Diluted Average Shares
168,481.0800
--
147,107.2890
92,368.1410
65,801.4540
Net Income from Continuing & Discontinued Operation
-97.7060
-97.7060
-2,269.8810
-4,499.4760
-6,772.1100
Normalized Income
-97.7060
-97.7060
-2,247.6177
-4,498.7080
-4,163.8995
Interest Income
0.0450
0.0450
0.2810
12.0220
13.3410
Interest Expense
3.1660
3.1660
3.5530
3.2720
3.4010
Net Interest Income
-3.1210
-3.1210
-3.2720
8.7500
9.9400
EBIT
-94.5400
-94.5400
-2,418.9250
-4,496.2040
-6,768.3510
EBITDA
301.5550
301.5550
-1,826.8020
-3,761.9960
-6,137.9500
Reconciled Cost of Revenue
1,198.9060
1,198.9060
612.0900
--
--
Reconciled Depreciation
396.0950
396.0950
592.1230
734.2080
630.4010
Net Income from Continuing Operation Net Minority Interest
-97.7060
-97.7060
-2,269.8810
-4,499.4760
-6,772.1100
Total Unusual Items Excluding Goodwill
--
--
-23.7600
-0.7680
-3,726.0150
Total Unusual Items
--
--
-23.7600
-0.7680
-3,726.0150
Normalized EBITDA
301.5550
301.5550
-1,803.0420
-3,761.2280
-2,411.9350
Tax Rate for Calcs
0
0
0.0001
0
0.0003
Tax Effect of Unusual Items
0
0
-1.4967
0
-1,117.8045
6/30/2023 - 4/21/2017
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