Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
52,404.9070
42,484.7470
20,649.5280
5,875.3140
1,436.1470
Cost of Revenue
27,434.7470
22,940.4920
12,197.1620
5,149.7860
1,375.5700
Gross Profit
24,970.1600
19,544.2550
8,452.3660
725.5280
60.5770
Operating Expense
33,437.3600
27,738.2890
27,428.3280
20,999.5120
3,019.1690
Operating Income
-8,467.2000
-8,194.0340
-18,975.9620
-20,273.9840
-2,958.5920
Net Non Operating Interest Income Expense
303.2750
33.0870
-175.2350
-604.3080
-255.2900
Other Income Expense
--
--
--
120
279.9750
Pretax Income
-8,163.9250
-8,160.9470
-19,151.1970
-20,878.2920
-3,213.8820
Tax Provision
4,269.3390
3,966.4400
0
0
0
Net Income Common Stockholders
-12,433.2640
-12,127.3870
-19,151.1970
-20,878.2920
-3,213.8820
Diluted NI Available to Com Stockholders
-12,433.2640
-12,127.3870
-19,151.1970
-20,878.2920
-3,213.8820
Basic EPS
-0.06
-0.06
-0.11
-0.14
-0.03
Diluted EPS
-0.06
-0.06
-0.11
-0.14
-0.03
Basic Average Shares
195,928.4300
190,009.1590
170,847.4440
144,866.6740
128,157.0400
Diluted Average Shares
204,633.2760
198,699.4610
181,203.6730
152,069.8250
128,157.0400
Total Operating Income as Reported
-8,467.2000
-8,194.0340
-18,975.9620
-20,273.9840
-2,958.5920
Total Expenses
60,872.1070
50,678.7810
39,625.4900
26,149.2980
4,394.7390
Net Income from Continuing & Discontinued Operation
-12,433.2640
-12,127.3870
-19,151.1970
-20,878.2920
-3,213.8820
Normalized Income
-12,433.2640
-12,127.3870
-19,151.1970
-20,878.2920
-3,213.8820
Interest Income
1,444.0190
1,141.7240
798
290.3130
10.2320
Interest Expense
1,140.7440
1,108.6370
973.2350
894.6210
265.5220
Net Interest Income
303.2750
33.0870
-175.2350
-604.3080
-255.2900
EBIT
-7,023.1810
-7,052.3100
-18,177.9620
-19,983.6710
-2,948.3600
EBITDA
-5,746.4060
-5,976.4030
-17,741.9570
-19,830.9330
-2,851.7830
Reconciled Cost of Revenue
27,434.7470
22,940.4920
12,197.1620
5,149.7860
1,375.5700
Reconciled Depreciation
1,276.7750
1,075.9070
436.0050
152.7380
96.5770
Net Income from Continuing Operation Net Minority Interest
-12,433.2640
-12,127.3870
-19,151.1970
-20,878.2920
-3,213.8820
Normalized EBITDA
-5,746.4060
-5,976.4030
-17,741.9570
-19,830.9330
-2,851.7830
Tax Rate for Calcs
0.0004
0.0003
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 8/7/2024
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