Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
165,182
79,038
30,523
3,460
0
Cost of Revenue
127,975
58,959
26,785
4,314
0
Gross Profit
37,207
20,079
3,738
-854
0
Operating Expense
523,534
341,480
290,358
100,444
14,360
Operating Income
-486,327
-321,401
-286,620
-101,298
-14,360
Net Non Operating Interest Income Expense
8,452
8,774
19,939
7,724
25
Pretax Income
-1,827,426
-1,871,617
-465,238
-269,246
-73,728
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-1,827,426
-1,871,617
-465,238
-269,246
-73,728
Diluted NI Available to Com Stockholders
-1,827,426
-1,871,617
-465,238
-269,246
-73,728
Basic EPS
-5.83
-6.13
-1.52
-0.88
-0.24
Diluted EPS
-5.83
-6.13
-1.52
-0.88
-0.24
Basic Average Shares
313,635.308
305,447.288
305,447.288
305,447.288
305,447.288
Diluted Average Shares
313,635.308
305,447.288
305,447.288
305,447.288
305,447.288
Total Expenses
651,509
400,439
317,143
104,758
14,360
Net Income from Continuing & Discontinued Operation
-1,827,426
-1,871,617
-465,238
-269,246
-73,728
Normalized Income
-1,853,504
-1,898,807
-480,860
-270,031
-74,669
Interest Income
--
9,446
20,448
7,785
39
Interest Expense
994
672
509
61
14
Net Interest Income
8,452
8,774
19,939
7,724
25
EBIT
-1,826,432
-1,870,945
-464,729
-269,185
-73,714
EBITDA
-1,821,789
-1,868,266
-462,828
-268,374
-73,507
Reconciled Cost of Revenue
127,975
58,959
26,785
4,314
0
Reconciled Depreciation
4,643
2,679
1,901
811
207
Net Income from Continuing Operation Net Minority Interest
-1,827,426
-1,871,617
-465,238
-269,246
-73,728
Total Unusual Items Excluding Goodwill
26,078
27,190
15,622
785
941
Total Unusual Items
26,078
27,190
15,622
785
941
Normalized EBITDA
-1,847,867
-1,895,456
-478,450
-269,159
-74,448
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/9/2026
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