Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
804,219
907,093
656,378
387,508
117,753
Cost of Revenue
187,312
179,041
98,160
0
151,424
Gross Profit
616,907
728,052
558,218
387,508
-33,671
Operating Expense
1,632,917
1,550,221
1,025,817
498,081
82,870
Operating Income
-1,016,010
-822,169
-467,599
-110,573
-116,541
Net Non Operating Interest Income Expense
12,435
7,474
3,715
-7,541
-13,960
Other Income Expense
-2,632,853
-553,573
1,080,387
395,713
-587,753
Pretax Income
-3,636,428
-1,368,268
616,503
277,599
-718,254
Tax Provision
-176,060
-56,376
75,495
16,426
-24,232
Net Income Common Stockholders
-3,455,820
-1,311,480
541,253
259,052
-694,022
Diluted NI Available to Com Stockholders
-3,461,491
-1,311,480
541,253
259,052
-694,022
Basic EPS
-9.39
-3.69
1.87
1.41
-6.12
Diluted EPS
-9.39
-3.69
1.72
1.06
-6.12
Basic Average Shares
371,338.17
355,167.58
289,961.99
183,855.57
113,467.84
Diluted Average Shares
371,338.17
355,167.58
311,841.35
192,293.28
113,467.84
Total Operating Income as Reported
-2,945,530
-1,224,250
306,111
220,911
-673,543
Total Expenses
1,820,229
1,729,262
1,123,977
498,081
234,294
Net Income from Continuing & Discontinued Operation
-3,455,820
-1,311,480
541,253
261,173
-694,022
Normalized Income
-975,207.06
-810,791.85
-411,718.88
-128,166.69
-125,999.51
Interest Income
55,024
55,855
16,711
2,809
1,021
Interest Expense
42,589
48,381
12,996
10,350
14,981
Net Interest Income
12,435
7,474
3,715
-7,541
-13,960
EBIT
-3,593,839
-1,319,887
629,499
287,949
-703,273
EBITDA
-2,774,489
-547,119
1,058,684
473,488
-624,564
Reconciled Cost of Revenue
187,312
179,041
98,160
0
72,715
Reconciled Depreciation
819,350
772,768
429,185
185,539
78,709
Net Income from Continuing Operation Net Minority Interest
-3,455,820
-1,311,480
541,253
261,173
-694,022
Total Unusual Items Excluding Goodwill
-2,606,824
-522,094
1,086,627
413,751
-588,015
Total Unusual Items
-2,606,824
-522,094
1,086,627
413,751
-588,015
Normalized EBITDA
-167,665
-25,025
-27,943
59,737
-36,549
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-126,211.06
-21,405.85
133,655.12
24,411.31
-19,992.51
12/31/2022 - 5/4/2012
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