Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
7,031.3920
4,826.1460
0
0
0
Cost of Revenue
5,475.7310
4,237.5170
0
--
--
Gross Profit
1,555.6610
588.6290
0
--
--
Operating Expense
4,195.1950
2,796.6470
342.6330
138.4130
67.9100
Operating Income
-2,639.5340
-2,208.0180
-342.6330
-138.4130
-67.9100
Net Non Operating Interest Income Expense
-4.7360
-0.1180
26.2700
-0.2030
-10.6030
Other Income Expense
-1,570.7050
103.5960
-655.0790
171.2610
--
Pretax Income
-4,214.9750
-2,104.5400
-971.4420
32.6450
-78.5130
Net Income Common Stockholders
-4,214.9750
-2,104.5400
-971.4420
32.6450
-78.5130
Diluted NI Available to Com Stockholders
-4,214.9750
-2,104.5400
-971.4420
32.6450
-78.5130
Basic EPS
-0.07
-0.03
-0.16
0.00
-0.05
Diluted EPS
-0.07
-0.03
-0.16
0.00
-0.05
Basic Average Shares
69,707.3500
62,191.1280
6,140.8060
15,370.7360
1,522.4670
Diluted Average Shares
69,707.3500
62,191.1280
6,140.8060
15,370.7360
1,522.4670
Rent Expense Supplemental
144.9360
155.3750
0
--
--
Total Expenses
9,670.9260
7,034.1640
342.6330
138.4130
67.9100
Net Income from Continuing & Discontinued Operation
-4,214.9750
-2,104.5400
-971.4420
32.6450
-78.5130
Normalized Income
-2,644.2700
-2,208.1360
-959.1570
-93.7285
-78.5130
Interest Income
4.5740
3.9320
30.2860
0
--
Interest Expense
9.3100
4.0500
4.0160
0.2030
10.6030
Net Interest Income
-4.7360
-0.1180
26.2700
-0.2030
-10.6030
EBIT
-4,205.6650
-2,100.4900
-967.4260
32.8480
-67.9100
EBITDA
-2,711.8770
-1,002.8280
-967.4260
32.8480
-67.9100
Reconciled Cost of Revenue
5,475.7310
4,237.5170
0
--
--
Reconciled Depreciation
1,493.7880
1,097.6620
0
--
--
Net Income from Continuing Operation Net Minority Interest
-4,214.9750
-2,104.5400
-971.4420
32.6450
-78.5130
Total Unusual Items Excluding Goodwill
-1,570.7050
103.5960
-12.2850
171.2610
0
Total Unusual Items
-1,570.7050
103.5960
-12.2850
171.2610
0
Normalized EBITDA
-1,141.1720
-1,106.4240
-955.1410
-138.4130
-67.9100
Tax Rate for Calcs
0
0
0
0.0003
0
Tax Effect of Unusual Items
0
0
0
44.8875
0
12/31/2021 - 9/27/2023
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