Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
9,044.7830
7,731.1630
6,561.0550
6,554.8420
7,605.0590
Cost of Revenue
7,657.2160
6,409.8270
5,162.8510
4,490.7280
6,814.3840
Gross Profit
1,387.5670
1,321.3360
1,398.2040
2,064.1140
790.6750
Operating Expense
37,306.6350
22,112.3020
16,137.7000
24,675.2130
27,698.1770
Operating Income
-35,919.0680
-20,790.9660
-14,739.4960
-22,611.0990
-26,907.5020
Net Non Operating Interest Income Expense
2,864.2110
1,088.9650
107.2250
83.2800
44.3450
Other Income Expense
599.0640
-3,279.0780
754.7980
-1,083.9910
-791.2070
Pretax Income
-32,455.7930
-22,981.0790
-13,877.4730
-23,611.8100
-27,654.3640
Net Income Common Stockholders
-32,455.7930
-22,981.0790
-13,877.4730
-23,611.8100
-27,654.3640
Diluted NI Available to Com Stockholders
-32,455.7930
-22,981.0790
-13,877.4730
-23,611.8100
-27,654.3640
Basic EPS
-0.74
-1.46
-4.40
-14.58
-20.34
Diluted EPS
-0.74
-1.46
-4.40
-14.58
-20.34
Basic Average Shares
29,574.2540
15,715.4240
3,156.8910
1,619.3430
1,342.2790
Diluted Average Shares
29,574.2540
15,715.4240
3,156.8910
1,619.3430
1,342.2790
Total Expenses
44,963.8510
28,522.1290
21,300.5510
29,165.9410
34,512.5610
Net Income from Continuing & Discontinued Operation
-32,455.7930
-22,981.0790
-13,877.4730
-23,611.8100
-27,654.3640
Normalized Income
-35,469.5210
-19,700.3600
-15,900.0690
-23,471.0620
-26,898.5280
Interest Income
2,864.2110
1,088.9650
107.2250
83.2800
44.3450
Net Interest Income
2,864.2110
1,088.9650
107.2250
83.2800
44.3450
EBIT
-35,919.0680
-20,790.9660
-14,739.4960
-22,611.0990
-26,907.5020
EBITDA
-35,458.7990
-20,444.4470
-14,162.4050
-22,064.4620
-26,134.7430
Reconciled Cost of Revenue
7,657.2160
6,409.8270
5,162.8510
4,490.7280
6,814.3840
Reconciled Depreciation
460.2690
346.5190
577.0910
546.6370
772.7590
Net Income from Continuing Operation Net Minority Interest
-32,455.7930
-22,981.0790
-13,877.4730
-23,611.8100
-27,654.3640
Total Unusual Items Excluding Goodwill
3,013.7280
-3,280.7190
2,022.5960
-140.7480
-755.8360
Total Unusual Items
3,013.7280
-3,280.7190
2,022.5960
-140.7480
-755.8360
Normalized EBITDA
-38,472.5270
-17,163.7280
-16,185.0010
-21,923.7140
-25,378.9070
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/8/2021
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