Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
663.93
1,106.93
647.47
236.12
123.55
Gross Profit
-663.93
-1,106.93
-647.47
-236.12
-123.55
Operating Expense
82,920
67,790
44,895.37
31,006.99
16,354.55
Operating Income
-83,583.93
-68,896.93
-45,542.83
-31,243.11
-16,478.11
Net Non Operating Interest Income Expense
2,527.36
1,989.36
2,215.59
1,227.36
100.35
Other Income Expense
10,068.18
12,727.18
12,101.99
6,069.83
3,559.59
Pretax Income
-70,988.38
-54,180.38
-31,225.26
-23,945.92
-12,818.17
Net Income Common Stockholders
-70,988.38
-54,180.38
-31,225.26
-23,945.92
-12,818.17
Diluted NI Available to Com Stockholders
-70,988.38
-54,180.38
-31,225.26
-23,945.92
-12,818.17
Basic EPS
-0.41
-0.33
-0.20
-0.17
-0.11
Diluted EPS
-0.41
-0.33
-0.20
-0.17
-0.11
Basic Average Shares
172,048.39
164,117.82
154,942.15
140,260.65
116,163.30
Diluted Average Shares
172,048.39
164,117.82
154,942.15
140,260.65
116,163.30
Total Expenses
83,583.93
68,896.93
45,542.83
31,243.11
16,478.11
Net Income from Continuing & Discontinued Operation
-70,988.38
-54,180.38
-31,225.26
-23,945.92
-12,818.17
Normalized Income
-70,964.14
-54,270.14
-31,189.14
-23,937.59
-12,816.89
Interest Income
2,546.07
2,037.07
2,279.85
1,304.11
199.56
Interest Expense
18.71
47.71
64.26
76.75
99.20
Net Interest Income
2,527.36
1,989.36
2,215.59
1,227.36
100.35
EBIT
-70,969.67
-54,132.67
-31,161
-23,869.17
-12,718.96
EBITDA
-69,775.74
-53,025.74
-30,513.53
-23,633.06
-12,595.41
Reconciled Cost of Revenue
663.93
1,106.93
647.47
236.12
123.55
Reconciled Depreciation
1,193.93
1,106.93
647.47
236.12
123.55
Net Income from Continuing Operation Net Minority Interest
-70,988.38
-54,180.38
-31,225.26
-23,945.92
-12,818.17
Total Unusual Items Excluding Goodwill
-24.24
89.76
-36.11
-8.34
-1.28
Total Unusual Items
-24.24
89.76
-36.11
-8.34
-1.28
Normalized EBITDA
-69,751.50
-53,115.50
-30,477.42
-23,624.72
-12,594.13
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 8/15/2024
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