Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
580.5970
425.4480
183.8030
431.0650
7,858.9720
Cost of Revenue
--
--
--
0
4,044.0830
Gross Profit
--
--
183.8030
431.0650
3,814.8890
Operating Expense
6,063.8950
7,711.3720
10,518.5800
5,526.9650
4,594.0700
Operating Income
-5,483.2980
-7,285.9240
-10,334.7770
-5,095.9000
-779.1810
Net Non Operating Interest Income Expense
123.4650
106.2070
224.7380
158.9040
61.4140
Other Income Expense
--
3.7940
-1.9980
-5.5980
4
Pretax Income
-5,332.4950
-7,175.9230
-10,112.0370
-4,942.5940
-713.7670
Net Income Common Stockholders
-5,332.4950
-7,175.9230
-10,112.0370
-4,942.5940
-713.7670
Diluted NI Available to Com Stockholders
-5,332.4950
-7,175.9230
-10,112.0370
-4,942.5940
-713.7670
Basic EPS
-0.07
-0.11
-0.18
-0.11
-0.02
Diluted EPS
-0.07
-0.11
-0.18
-0.11
-0.02
Basic Average Shares
70,010.2890
64,055.4650
55,084.2250
44,073.6550
42,815.0860
Diluted Average Shares
70,010.2890
64,055.4650
55,084.2250
44,073.6550
42,815.0860
Total Operating Income as Reported
-5,483.2980
-7,285.9240
-10,334.7770
-5,095.9000
-779.1810
Total Expenses
6,063.8950
7,711.3720
10,518.5800
5,526.9650
8,638.1530
Net Income from Continuing & Discontinued Operation
-5,332.4950
-7,175.9230
-10,112.0370
-4,942.5940
-713.7670
Normalized Income
-5,332.4950
-7,175.9230
-10,112.0370
-4,942.5940
-713.7670
Interest Income
--
--
--
--
61.4140
Net Interest Income
123.4650
106.2070
224.7380
158.9040
61.4140
EBIT
-5,483.2980
-7,285.9240
-10,334.7770
-5,095.9000
-779.1810
EBITDA
-4,627.6160
-6,463.1590
-9,721.1670
-4,833.0680
-752.3040
Reconciled Cost of Revenue
--
--
--
0
4,044.0830
Reconciled Depreciation
855.6820
822.7650
613.6100
262.8320
26.8770
Net Income from Continuing Operation Net Minority Interest
-5,332.4950
-7,175.9230
-10,112.0370
-4,942.5940
-713.7670
Normalized EBITDA
-4,627.6160
-6,463.1590
-9,721.1670
-4,833.0680
-752.3040
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 8/15/2024
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