Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,745.8950
1,046.6640
932.1540
620.5080
560.1180
Cost of Revenue
1,241.6470
996.7010
873.8610
476.6100
337.5650
Gross Profit
504.2480
49.9630
58.2930
143.8980
222.5530
Operating Expense
8,407.1050
7,597.3750
5,624.3560
2,597.5770
1,671.7670
Operating Income
-7,902.8570
-7,547.4120
-5,566.0630
-2,453.6790
-1,449.2140
Net Non Operating Interest Income Expense
312.5830
217.0460
200.7240
57.9300
185.5720
Other Income Expense
138.2310
1,918.2030
-5,688.8910
-1,375.6300
-389.3960
Pretax Income
-7,452.0430
-5,412.1630
-11,054.2300
-3,771.3790
-1,653.0380
Net Income Common Stockholders
-7,452.0430
-5,412.1630
-11,054.2300
-3,771.3790
-1,653.0380
Diluted NI Available to Com Stockholders
-7,452.0430
-5,412.1630
-11,054.2300
-3,771.3790
-1,653.0380
Basic EPS
-0.34
-0.31
-0.99
-0.77
-0.25
Diluted EPS
-0.34
-0.31
-0.99
-0.77
-0.25
Basic Average Shares
21,922.3200
17,473.4990
11,129.9780
4,891.0710
6,522.6500
Diluted Average Shares
21,922.3200
17,473.4990
11,129.9780
4,891.0710
6,522.6500
Total Operating Income as Reported
-7,902.8570
-7,547.4120
-5,566.0630
-2,799.6040
-1,838.6100
Total Expenses
9,648.7520
8,594.0760
6,498.2170
3,074.1870
2,009.3320
Net Income from Continuing & Discontinued Operation
-7,452.0430
-5,412.1630
-11,054.2300
-3,771.3790
-1,653.0380
Normalized Income
-7,590.2740
-7,330.3660
-5,365.3390
-3,147.8540
-1,263.6420
Interest Income
312.5830
217.0460
200.7240
210.6750
202.9580
Interest Expense
--
0
0
152.7450
17.3860
Net Interest Income
312.5830
217.0460
200.7240
57.9300
185.5720
EBIT
-5,767.6080
-5,412.1630
-11,054.2300
-3,618.6340
-1,635.6520
EBITDA
-5,737.3180
-5,382.9890
-11,031.4160
-3,601.5470
-1,617.1570
Reconciled Cost of Revenue
1,241.6470
996.7010
873.8610
476.6100
337.5650
Reconciled Depreciation
30.2900
29.1740
22.8140
17.0870
18.4950
Net Income from Continuing Operation Net Minority Interest
-7,452.0430
-5,412.1630
-11,054.2300
-3,771.3790
-1,653.0380
Total Unusual Items Excluding Goodwill
138.2310
1,918.2030
-5,688.8910
-623.5250
-389.3960
Total Unusual Items
138.2310
1,918.2030
-5,688.8910
-623.5250
-389.3960
Normalized EBITDA
-5,875.5490
-7,301.1920
-5,342.5250
-2,978.0220
-1,227.7610
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 7/27/2023
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