Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
22,629,971
488,773
374,747
209,837
71,480
Cost of Revenue
22,931,159
476,201
202,582
196,969
1,315
Gross Profit
-301,188
12,572
172,165
12,868
70,165
Operating Expense
778,861
436,227
157,443
182,505
623,049
Operating Income
-1,080,049
-423,655
14,722
-169,637
-552,884
Net Non Operating Interest Income Expense
10,508
12,147
15,632
-1,077
-11,194
Pretax Income
-1,224,428
-386,559
55,951
-251,847
-559,613
Tax Provision
4,343
1,620
1,105
-2,058
496
Net Income Common Stockholders
-1,207,125
-386,773
47,653
-263,862
-541,038
Diluted NI Available to Com Stockholders
-1,207,125
-386,773
47,653
-263,862
-541,038
Basic EPS
-1.48
-0.57
0.08
-0.61
-1.28
Diluted EPS
-1.48
-0.57
0.08
-0.61
-1.28
Basic Average Shares
812,141.4820
681,749.1930
616,800.2450
433,282.3260
423,698.0200
Diluted Average Shares
812,141.4820
681,749.1930
618,027.6290
433,282.3260
423,698.0200
Total Operating Income as Reported
-1,236,839
-391,325
47,381
-227,066
-527,529
Rent Expense Supplemental
22,283
15,889
8,082
11,248
--
Total Expenses
23,710,020
912,428
360,025
379,474
624,364
Net Income from Continuing & Discontinued Operation
-1,207,125
-386,773
47,653
-263,862
-541,038
Normalized Income
-1,221,518.1600
-448,449.4400
23,095.0185
-192,012.3211
-569,361.1250
Interest Income
20,091
16,270
18,010
6,521
1,448
Interest Expense
5,262
4,123
2,378
7,598
12,642
Net Interest Income
10,508
12,147
15,632
-1,077
-11,194
EBIT
-1,219,166
-382,436
58,329
-244,249
-546,971
EBITDA
-1,186,133
-357,014
82,834
-185,821
-486,236
Reconciled Cost of Revenue
22,931,159
476,201
202,582
196,969
1,315
Reconciled Depreciation
33,033
25,422
24,505
58,428
60,735
Net Income from Continuing Operation Net Minority Interest
-1,227,116
-386,773
55,805
-248,005
-551,179
Total Unusual Items Excluding Goodwill
-6,704
73,864
33,369
-56,454
21,775
Total Unusual Items
-6,704
73,864
33,369
-56,454
21,775
Normalized EBITDA
-1,179,429
-430,878
49,465
-129,367
-508,011
Tax Rate for Calcs
0.0002
0.0002
0
0
0.0002
Tax Effect of Unusual Items
-1,106.1600
12,187.5600
659.0185
-461.3211
3,592.8750
12/31/2022 - 10/6/2022
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