Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,027,913
822,328
474,252
312,391
165,442
Cost of Revenue
526,604
485,239
279,544
235,248
116,811
Gross Profit
501,309
337,089
194,708
77,143
48,631
Operating Expense
1,983,712
1,788,297
1,910,032
1,760,817
1,083,685
Operating Income
-1,482,403
-1,451,208
-1,715,324
-1,683,674
-1,035,054
Net Non Operating Interest Income Expense
18,617
25,302
23,010
23,039
13,934
Pretax Income
-1,432,569
-1,424,679
313,315
-4,855,118
-2,753,936
Tax Provision
57
21
0
0
0
Net Income Common Stockholders
-1,432,626
-1,424,700
313,315
-4,855,118
-2,753,936
Average Dilution Earnings
--
0
-2,046,612
0
--
Diluted NI Available to Com Stockholders
-1,432,626
-1,424,700
-1,733,297
-4,855,118
-2,753,936
Basic EPS
-2.28
-2.40
1.20
-8.53
-4.84
Diluted EPS
-2.28
-2.40
1.20
-8.53
-4.84
Basic Average Shares
632,429.500
601,286
263,608
569,169.253
569,169.253
Diluted Average Shares
632,429.500
601,286
263,608
569,169.253
569,169.253
Total Operating Income as Reported
-1,448,224
-1,448,320
-1,753,982
-1,696,897
-1,052,821
Rent Expense Supplemental
--
--
--
6,140
6,908
Total Expenses
2,510,316
2,273,536
2,189,576
1,996,065
1,200,496
Net Income from Continuing & Discontinued Operation
-1,432,626
-1,424,700
313,315
-4,855,118
-2,753,936
Normalized Income
-1,438,488.750
-1,421,228.250
-1,706,214
-1,678,016
-1,041,049
Interest Income
47,217
58,447
40,561
25,902
16,141
Interest Expense
26,122
30,637
15,547
2,128
2,668
Net Interest Income
18,617
25,302
23,010
23,039
13,934
EBIT
-1,406,447
-1,394,042
328,862
-4,852,990
-2,751,268
EBITDA
-1,298,075
-1,286,048
441,350
-4,766,447
-2,701,555
Reconciled Cost of Revenue
526,604
485,239
279,544
235,248
116,811
Reconciled Depreciation
108,372
107,994
112,488
86,543
49,713
Net Income from Continuing Operation Net Minority Interest
-1,432,626
-1,424,700
313,315
-4,855,118
-2,753,936
Total Unusual Items Excluding Goodwill
7,817
-4,629
2,019,529
-3,177,102
-1,712,887
Total Unusual Items
7,817
-4,629
2,019,529
-3,177,102
-1,712,887
Normalized EBITDA
-1,305,892
-1,281,419
-1,578,179
-1,589,345
-988,668
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
1,954.250
-1,157.250
0
0
0
12/31/2022 - 8/8/2024
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