Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
165,193
168,455
140,051
69,229
15,033
Cost of Revenue
50,777
82,663
62,608
27,315
11,083
Gross Profit
114,416
85,792
77,443
41,914
3,950
Operating Expense
491,434
256,101
138,035
70,257
46,807
Operating Income
-377,018
-170,309
-60,592
-28,343
-42,857
Net Non Operating Interest Income Expense
-140,771
-80,248
-19,794
-34,812
-24,679
Other Income Expense
-1,405,496
-406,653
-17,997
-847
-2,942
Pretax Income
-1,923,285
-657,210
-98,383
-64,002
-70,478
Tax Provision
132
76
0
0
-256
Earnings from Equity Interest Net of Tax
-26,741
-4,130
25,965
-9,290
-15,712
Net Income Common Stockholders
-1,949,179
-661,416
-72,418
-73,421
-90,791
Diluted NI Available to Com Stockholders
-1,949,179
-661,416
-72,418
-73,421
-90,791
Basic EPS
-4.46
-1.66
-0.21
-0.35
-0.82
Diluted EPS
-4.46
-1.66
-0.21
-0.35
-0.82
Basic Average Shares
432,362.19
397,608.22
351,315.48
209,956.39
110,638.79
Diluted Average Shares
432,362.19
397,608.22
351,315.48
209,956.39
110,638.79
Total Operating Income as Reported
-413,587
-186,213
-76,216
-29,421
-43,745
Total Expenses
542,211
338,764
200,643
97,572
57,890
Net Income from Continuing & Discontinued Operation
-1,949,179
-661,416
-72,418
-73,421
-90,791
Normalized Income
-1,082,264.20
-216,331
-48,294
-72,214
-83,000.83
Interest Expense
195,647
80,248
19,794
34,812
24,679
Net Interest Income
-140,771
-80,248
-19,794
-34,812
-24,679
EBIT
-1,727,638
-576,962
-78,589
-29,190
-45,799
EBITDA
-1,616,917
-483,909
-17,408
161
-38,829
Reconciled Cost of Revenue
44,011
78,207
61,235
26,314
10,780
Reconciled Depreciation
110,721
93,053
61,181
29,351
6,970
Net Income from Continuing Operation Net Minority Interest
-1,949,179
-661,416
-72,418
-73,292
-85,934
Total Unusual Items Excluding Goodwill
-1,444,858
-445,085
-24,124
-1,078
-2,942
Total Unusual Items
-1,444,858
-445,085
-24,124
-1,078
-2,942
Normalized EBITDA
-172,059
-38,824
6,716
1,239
-35,887
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-577,943.20
0
0
0
-8.83
12/31/2022 - 4/5/1994
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