Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
6/30/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
25.4970
100.0700
229.0240
403.2250
378.7700
Gross Profit
-25.4970
-100.0700
-229.0240
-403.2250
-378.7700
Operating Expense
2,052.2940
3,009.2520
3,379.2320
5,114.1620
5,234.6200
Operating Income
-2,077.7910
-3,109.3220
-3,608.2560
-5,517.3870
-5,613.3900
Net Non Operating Interest Income Expense
-492.0960
-212.3740
-84.6500
-24.3980
-3.6500
Other Income Expense
--
--
170.6750
597.5130
-42.8150
Pretax Income
-2,569.8870
-3,321.6960
-3,522.2310
-4,944.2720
-5,659.8550
Net Income Common Stockholders
-2,568.9870
-3,317.9380
-3,516.3730
-4,937.1880
-5,650.8310
Diluted NI Available to Com Stockholders
-2,568.9870
-3,317.9380
-3,516.3730
-4,937.1880
-5,650.8310
Basic EPS
-0.04
-0.07
-0.11
-0.20
-0.30
Diluted EPS
-0.04
-0.07
-0.11
-0.20
-0.30
Basic Average Shares
57,751.6640
50,285.7290
32,355.9750
24,637.1870
18,222.8810
Diluted Average Shares
57,751.6640
50,285.7290
32,355.9750
24,637.1870
18,222.8810
Rent Expense Supplemental
115.4000
113.6000
126.9000
116.4000
74.4000
Total Expenses
2,077.7910
3,109.3220
3,608.2560
5,517.3870
5,613.3900
Net Income from Continuing & Discontinued Operation
-2,568.9870
-3,317.9380
-3,516.3730
-4,937.1880
-5,650.8310
Normalized Income
-2,568.9870
-3,317.9380
-3,525.3730
-4,912.0850
-5,599.0870
Interest Expense
492.0960
212.3740
84.6500
24.3980
3.6500
Net Interest Income
-492.0960
-212.3740
-84.6500
-24.3980
-3.6500
EBIT
-2,077.7910
-3,109.3220
-3,437.5810
-4,919.8740
-5,656.2050
EBITDA
-2,052.2940
-3,009.2520
-3,208.5570
-4,516.6490
-5,277.4350
Reconciled Cost of Revenue
25.4970
100.0700
229.0240
403.2250
378.7700
Reconciled Depreciation
25.4970
100.0700
229.0240
403.2250
378.7700
Net Income from Continuing Operation Net Minority Interest
-2,568.9870
-3,317.9380
-3,516.3730
-4,937.1880
-5,650.8310
Total Unusual Items Excluding Goodwill
0
0
9
-25.1030
-51.7440
Total Unusual Items
0
0
9
-25.1030
-51.7440
Normalized EBITDA
-2,052.2940
-3,009.2520
-3,217.5570
-4,491.5460
-5,225.6910
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
6/30/2022 - 8/28/2012
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