| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
7,128.0150 | 8,706.7400 | 1,437.8480 | 280 | 0 |
| Cost of Revenue
|
-5,031.6560 | -6,138.1980 | -845.2360 | -125.2710 | 0 |
|
Gross Profit
|
2,096.3590 | 2,568.5420 | 592.6120 | 154.7290 | 0 |
| Selling, General and Administrative Expenses
|
-5,531.4730 | -4,117.1580 | -2,312.2420 | -3,311.1550 | -897.4110 |
|
Research and Development Expenses
|
-97.5180 | -97.5180 | -15.0740 | 0 | 0 |
| Provision Expense/Write-Back
|
-- | -- | -- | -1,888.6620 | -- |
|
Operating Income/Expenses
|
-5,628.9910 | -4,214.6760 | -2,327.3160 | -3,311.1550 | -897.4110 |
|
Total Operating Profit/Loss
|
-3,532.6320 | -1,646.1340 | -1,734.7040 | -3,156.4260 | -897.4110 |
| Total Net Finance Income/Expense
|
24.4070 | -484.1510 | -345.9950 | -735.5750 | -1,250 |
| Irregular Income/Expenses
|
-63,985.3640 | -51,186.7820 | 0 | -17,632.1810 | 0 |
|
Other Income/Expense, Non-Operating
|
-362.8370 | -308.0290 | 1.2120 | 85.3960 | -387.9110 |
|
Non-Operating Income/Expenses, Total
|
-64,323.7940 | -51,978.9620 | -344.7830 | -18,282.3600 | -1,637.9110 |
|
Pretax Income
|
-67,856.4260 | -53,625.0960 | -2,079.4870 | -21,438.7860 | -2,535.3220 |
|
Provision for Income Tax
|
7.5000 | 0 | -21.0080 | 0 | 0 |
|
Net Income from Continuing Operations
|
-67,848.9260 | -53,625.0960 | -2,100.4950 | -21,438.7860 | -2,535.3220 |
|
Discontinued Operations
|
0 | 0 | 0 | 18,570.6290 | -13,650.7630 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
-67,848.9260 | -53,625.0960 | -2,100.4950 | -2,868.1570 | -16,186.0850 |
|
Non-Controlling/Minority Interests
|
1,994.2990 | 1,553.0580 | 1.4580 | 291.6260 | 919.1060 |
|
Net Income after Non-Controlling/Minority Interests
|
-65,854.6270 | -52,072.0380 | -2,099.0370 | -2,576.5310 | -15,266.9790 |
|
Net Income Available to Common Stockholders
|
-65,854.6270 | -52,072.0380 | -2,099.0370 | -2,576.5310 | -15,266.9790 |
|
Diluted Net Income Available to Common Stockholders
|
-65,854.6270 | -52,072.0380 | -2,099.0370 | -2,576.5310 | -15,266.9790 |
| Basic EPS
|
-8.18 | -6.50 | -1.05 | -6.55 | -2.12k |
| Diluted EPS
|
-8.18 | -6.50 | -1.05 | -6.55 | -2.12k |
|
Basic Weighted Average Shares Outstanding
|
8,190.9650 | 8,016.4460 | 1,995.6290 | 393.5720 | 7.1920 |
|
Diluted Weighted Average Shares Outstanding
|
8,190.9650 | 8,016.4460 | 1,995.6290 | 393.5720 | 7.1920 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
-67,880.8330 | -53,140.9450 | -1,733.4920 | -20,703.2110 | -1,285.3220 |
|
EBITDA
|
-67,484.3970 | -52,728.4150 | -1,620.4820 | -20,703.2110 | -1,285.3220 |
|
Normalized EBITDA
|
-3,499.0330 | -1,541.6330 | -1,620.4820 | -3,155.6640 | -887.2790 |
|
Normalized Income
|
-3,863.5620 | -2,438.3140 | -2,100.4950 | -3,891.2390 | -2,137.2790 |
12/31/2022 - 4/20/2021
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