Breakdown
TTM
9/30/2025
9/30/2024
9/30/2023
9/30/2022
Total Revenue
69,144.5580
55,941.2830
41,360.9530
26,889.9110
17,188.2930
Cost of Revenue
49,927.7920
33,430.8220
20,556.7630
12,357.9340
13,072.7320
Gross Profit
19,216.7660
22,510.4610
20,804.1900
14,531.9770
4,115.5610
Operating Expense
30,167.6840
19,506.6410
13,980.8130
6,886.7790
4,402.9110
Operating Income
-10,950.9180
3,003.8200
6,823.3770
7,645.1980
-287.3500
Net Non Operating Interest Income Expense
6.5690
-102.4080
13.3160
-84.9760
-31.9400
Other Income Expense
-63,609.2860
-21,540.6590
6,148.0070
89.1240
54.0490
Pretax Income
-74,553.6350
-18,639.2470
12,984.7000
7,649.3460
-265.2410
Tax Provision
448.1220
663.2380
847.4480
1,098.0870
0
Net Income Common Stockholders
-74,977.0760
-19,302.3300
12,137.3520
6,551.8380
-267.2220
Diluted NI Available to Com Stockholders
-74,977.0760
-19,302.3300
12,137.3520
6,551.8380
-267.2220
Basic EPS
-3.63k
-59.50
318.50
181.15
-7.39
Diluted EPS
-3.63k
-59.50
318.50
181.15
-7.39
Basic Average Shares
288.7540
323.7500
38.1090
36.1680
36.1680
Diluted Average Shares
288.7540
323.7500
38.1090
36.1680
36.1680
Total Operating Income as Reported
-49,389.7480
3,003.8200
6,823.3770
7,645.1980
-287.3500
Total Expenses
80,095.4760
52,937.4630
34,537.5760
19,244.7130
17,475.6430
Net Income from Continuing & Discontinued Operation
-74,977.0760
-19,302.3300
12,137.3520
6,551.8380
-267.2220
Normalized Income
-36,825.9386
-3,146.9145
5,754.0752
6,551.8380
-267.2220
Interest Income
125.8660
92.8570
208.6470
41.2300
42.9480
Interest Expense
119.2970
195.2650
195.3310
126.2060
74.8880
Net Interest Income
6.5690
-102.4080
13.3160
-84.9760
-31.9400
EBIT
-74,434.3380
-18,443.9820
13,180.0310
7,775.5520
-190.3530
EBITDA
-59,877.0330
-6,182.2380
18,895.6770
8,399.2580
-10.6380
Reconciled Cost of Revenue
49,927.7920
33,430.8220
20,556.7630
12,357.9340
13,072.7320
Reconciled Depreciation
14,557.3050
12,261.7440
5,715.6460
623.7060
179.7150
Net Income from Continuing Operation Net Minority Interest
-74,977.0760
-19,302.3300
12,137.3520
6,551.8380
-267.2220
Total Unusual Items Excluding Goodwill
-63,585.2290
-21,540.5540
6,827.0340
--
--
Total Unusual Items
-63,585.2290
-21,540.5540
6,827.0340
--
--
Normalized EBITDA
3,708.1960
15,358.3160
12,068.6430
8,399.2580
-10.6380
Tax Rate for Calcs
0.0004
0.0003
0.0001
0.0001
0
Tax Effect of Unusual Items
-25,434.0916
-5,385.1385
443.7572
0
0
9/30/2022 - 10/9/2023
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