Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
62,267.2570
68,507.8060
58,682.1390
31,759.4040
26,203.9210
Cost of Revenue
54,963.8950
61,539.4170
52,728.8600
28,918.2360
23,678.8190
Gross Profit
7,303.3620
6,968.3890
5,953.2790
2,841.1680
2,525.1020
Operating Expense
17,764.4400
20,392.7910
16,362.9830
9,933.5310
4,530.2900
Operating Income
-10,461.0780
-13,424.4020
-10,409.7040
-7,092.3630
-2,005.1880
Net Non Operating Interest Income Expense
-42.8920
-306.9850
-1,052.5350
-1,157.0260
-494.1810
Other Income Expense
-18,779.0960
-17,166.6850
-2,887.7570
425.6260
28.7130
Pretax Income
-28,795.4160
-30,410.4220
-14,349.9960
-7,823.7630
-2,470.6560
Tax Provision
0
0
0
0
-150
Net Income Common Stockholders
-33,665.5820
-32,819.8280
-15,923.6070
-9,290.9510
-2,320.6560
Diluted NI Available to Com Stockholders
-33,665.5820
-32,819.8280
-15,923.6070
-9,290.9510
-2,320.6560
Basic EPS
-353.59
-3.53k
-7.84k
-5.55k
-1.55k
Diluted EPS
-353.59
-3.53k
-7.84k
-5.55k
-1.55k
Basic Average Shares
411.6500
9.2960
2.0300
1.6750
1.4960
Diluted Average Shares
411.6500
9.2960
2.0300
1.6750
1.4960
Total Operating Income as Reported
-17,372.8480
-20,336.1720
-11,197.1420
-7,092.3630
-2,005.1880
Rent Expense Supplemental
1,847.2880
1,542.3220
1,070.7080
346.2810
243.0870
Total Expenses
72,728.3350
81,932.2080
69,091.8430
38,851.7670
28,209.1090
Net Income from Continuing & Discontinued Operation
-28,879.9710
-30,544.5640
-14,447.5630
-7,818.4370
-2,320.6560
Normalized Income
-9,854.1690
-13,119.9080
-11,544.0610
-7,957.4220
-2,347.6261
Interest Expense
42.8920
306.9850
1,052.5350
1,157.0260
494.1810
Net Interest Income
-42.8920
-306.9850
-1,052.5350
-1,157.0260
-494.1810
EBIT
-28,752.5240
-30,103.4370
-13,297.4610
-6,666.7370
-1,976.4750
EBITDA
-28,219.3200
-29,414.3980
-12,278.5270
-6,592.4070
-1,976.4750
Reconciled Cost of Revenue
54,911.4760
61,540.7370
52,728.8600
28,919.4320
23,678.8190
Reconciled Depreciation
533.2040
687.7190
1,018.9340
73.1340
0
Net Income from Continuing Operation Net Minority Interest
-28,879.9710
-30,544.5640
-14,447.5630
-7,818.4370
-2,320.6560
Total Unusual Items Excluding Goodwill
-19,025.8020
-17,424.6560
-2,903.5020
138.9850
28.7130
Total Unusual Items
-19,025.8020
-17,424.6560
-2,903.5020
138.9850
28.7130
Normalized EBITDA
-9,193.5180
-11,989.7420
-9,375.0250
-6,731.3920
-2,005.1880
Tax Rate for Calcs
0
0
0
0
0.0001
Tax Effect of Unusual Items
0
0
0
0
1.7429
12/31/2022 - 10/9/2023
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