Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
118.9450
123.0890
130.7780
136.3950
74.5820
Gross Profit
-118.9450
-123.0890
-130.7780
-136.3950
-74.5820
Operating Expense
4,150.4600
2,661.7720
2,392.9170
2,090.2350
2,167.7460
Operating Income
-4,269.4050
-2,784.8610
-2,523.6950
-2,226.6300
-2,242.3280
Net Non Operating Interest Income Expense
94.5780
72.0930
106.5820
141.6780
67.5150
Other Income Expense
-1,978.6120
-1,937.8400
-3.5670
--
1,689.1260
Pretax Income
-6,153.4390
-4,650.6080
-2,420.6800
-2,084.9520
-485.6870
Tax Provision
-384.6300
-796.7060
88.9390
130.8400
617.7230
Net Income Common Stockholders
-5,768.8090
-3,853.9020
-2,509.6190
-2,215.7920
-1,103.4100
Diluted NI Available to Com Stockholders
-5,768.8090
-3,853.9020
-2,509.6190
-2,215.7920
-1,103.4100
Basic EPS
-0.03
-0.02
-0.01
-0.01
-0.01
Diluted EPS
-0.03
-0.02
-0.01
-0.01
-0.01
Basic Average Shares
214,733.9240
202,751.6940
177,007.1280
161,325.4220
149,978.5230
Diluted Average Shares
214,733.9240
202,751.6940
177,007.1280
161,325.4220
149,978.5230
Total Expenses
4,269.4050
2,784.8610
2,523.6950
2,226.6300
2,242.3280
Net Income from Continuing & Discontinued Operation
-5,768.8090
-3,853.9020
-2,509.6190
-2,215.7920
-1,103.4100
Normalized Income
-3,913.8731
-2,248.0377
-2,506.9787
-2,215.7920
-2,354.2078
Interest Income
103.9570
79.1600
114.8230
150.2520
76.7050
Interest Expense
9.3790
7.0670
8.2410
8.5740
9.1900
Net Interest Income
94.5780
72.0930
106.5820
141.6780
67.5150
EBIT
-6,144.0600
-4,643.5410
-2,412.4390
-2,076.3780
-476.4970
EBITDA
-6,142.7530
-4,642.0030
-2,410.2410
-2,073.2380
-472.0120
Reconciled Cost of Revenue
118.9450
123.0890
130.7780
136.3950
74.5820
Reconciled Depreciation
1.3070
1.5380
2.1980
3.1400
4.4850
Net Income from Continuing Operation Net Minority Interest
-5,768.8090
-3,853.9020
-2,509.6190
-2,215.7920
-1,103.4100
Total Unusual Items Excluding Goodwill
-1,978.6120
-1,937.8400
-3.5670
0
1,689.1260
Total Unusual Items
-1,978.6120
-1,937.8400
-3.5670
0
1,689.1260
Normalized EBITDA
-4,164.1410
-2,704.1630
-2,406.6740
-2,073.2380
-2,161.1380
Tax Rate for Calcs
0.0001
0.0002
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-123.6761
-331.9757
-0.9267
0
438.3282
12/31/2022 - 2/9/2017
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