Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
314.0960
1,510.0900
1,513.9140
869.6180
2,023.3970
Cost of Revenue
965.8370
1,979.3460
1,452.6750
1,648.9570
2,646.6180
Gross Profit
-651.7410
-469.2560
61.2390
-779.3390
-623.2210
Operating Expense
4,946.4520
5,337.6600
5,513.6700
7,566.7210
9,571.9160
Operating Income
-5,598.1930
-5,806.9160
-5,452.4310
-8,346.0600
-10,195.1370
Net Non Operating Interest Income Expense
-1,404.7620
-1,219.2080
-822.5180
-219.4680
-59.6760
Other Income Expense
-101.1950
-736.8650
-1,968.4320
-2,936.8620
-2,120.0580
Pretax Income
-7,104.1500
-7,762.9890
-8,243.3810
-11,502.3900
-12,374.8710
Net Income Common Stockholders
-7,104.1500
-7,762.9890
-8,243.3810
-11,502.3900
-12,374.8710
Diluted NI Available to Com Stockholders
-7,104.1500
-7,762.9890
-8,243.3810
-11,502.3900
-12,374.8710
Basic EPS
-0.09
-0.10
-0.16
-0.40
-0.57
Diluted EPS
-0.09
-0.10
-0.16
-0.40
-0.57
Basic Average Shares
90,812.0920
80,331.3610
50,787.4930
28,966.8480
22,071.7230
Diluted Average Shares
90,812.0920
80,331.3610
50,787.4930
28,966.8480
22,071.7230
Total Operating Income as Reported
-5,217.5380
-5,652.3610
-5,448.8420
-8,950.2360
-12,403.2200
Rent Expense Supplemental
78.5110
89.2960
82.3700
16.4950
13.7610
Total Expenses
5,912.2890
7,317.0060
6,966.3450
9,215.6780
12,218.5340
Net Income from Continuing & Discontinued Operation
-7,104.1500
-7,762.9890
-8,243.3810
-11,502.3900
-12,374.8710
Normalized Income
-6,579.3870
-7,026.1240
-6,867.5840
-8,565.5280
-10,864.6900
Interest Income
1.6890
1.4940
5.9910
4.1080
30.9270
Interest Expense
1,406.4510
1,220.7020
828.5090
223.5760
90.6030
Net Interest Income
-1,404.7620
-1,219.2080
-822.5180
-219.4680
-59.6760
EBIT
-5,697.6990
-6,542.2870
-7,414.8720
-11,278.8140
-12,284.2680
EBITDA
-5,521.2910
-6,056.9920
-7,053.4200
-11,142.4110
-12,154.9040
Reconciled Cost of Revenue
795.5380
1,505.2650
1,152.6400
1,648.9570
2,646.6180
Reconciled Depreciation
176.4080
485.2950
361.4520
136.4030
129.3640
Net Income from Continuing Operation Net Minority Interest
-7,104.1500
-7,762.9890
-8,243.3810
-11,502.3900
-12,374.8710
Total Unusual Items Excluding Goodwill
-524.7630
-736.8650
-1,375.7970
-2,936.8620
-1,510.1810
Total Unusual Items
-524.7630
-736.8650
-1,375.7970
-2,936.8620
-1,510.1810
Normalized EBITDA
-4,996.5280
-5,320.1270
-5,677.6230
-8,205.5490
-10,644.7230
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 4/24/2019
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