Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
440,311
319,019
510,672
502,400
640,313
Cost of Revenue
315,501
281,121
389,602
378,941
631,913
Gross Profit
124,810
37,898
121,070
123,459
8,400
Operating Expense
326,258
262,448
133,299
108,111
252,973
Operating Income
-201,448
-224,550
-12,229
15,348
-244,573
Net Non Operating Interest Income Expense
-28,785
3,277
-37,070
-86,238
-96,826
Other Income Expense
-1,197,606
-66,760
-1,387,716
-174,914
-1,822,010
Pretax Income
-1,427,839
-288,033
-1,437,015
-245,804
-2,163,409
Tax Provision
2,727
583
859
683
-17,091
Net Income Common Stockholders
-1,640,675
-288,616
-1,437,874
-246,487
-2,146,318
Diluted NI Available to Com Stockholders
-1,640,675
-288,616
-1,437,874
-246,487
-2,146,318
Basic EPS
-5.04
-0.88
-4.39
-0.65
-6.30
Diluted EPS
-5.04
-0.88
-4.39
-0.65
-6.30
Basic Average Shares
321,835.50
318,068
255,832
379,863
340,647
Diluted Average Shares
321,835.50
318,068
255,832
379,863
340,647
Total Operating Income as Reported
-149,882
--
-19,196
8,961
-2,109,553
Total Expenses
641,759
543,569
522,901
487,052
884,886
Net Income from Continuing & Discontinued Operation
-1,430,566
-288,616
-1,437,874
-246,487
-2,146,318
Normalized Income
-712,204.60
-238,955.56
-404,048.45
-114,770.32
-529,269.46
Interest Income
--
3,277
--
--
--
Interest Expense
--
--
37,070
86,238
96,826
Net Interest Income
-28,785
3,277
-37,070
-86,238
-96,826
EBIT
-201,448
-224,550
-1,399,945
-159,566
-2,066,583
EBITDA
-126,614
-144,371
-1,279,824
-63,121
-1,840,490
Reconciled Cost of Revenue
315,501
281,121
389,602
378,941
631,913
Reconciled Depreciation
74,834
80,179
120,121
96,445
226,093
Net Income from Continuing Operation Net Minority Interest
-1,430,566
-288,616
-1,437,874
-246,487
-2,146,318
Total Unusual Items Excluding Goodwill
-1,197,269
-66,721
-1,390,111
-177,444
-1,629,925
Total Unusual Items
-1,197,269
-66,721
-1,390,111
-177,444
-1,629,925
Normalized EBITDA
1,070,655
-77,650
110,287
114,323
-210,565
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-478,907.60
-17,060.56
-356,285.45
-45,727.32
-12,876.46
12/31/2022 - 1/24/2024
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