Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
44,842
35,616
--
--
Cost of Revenue
17,911
9,901
--
--
Gross Profit
26,931
25,715
--
--
Operating Expense
533,337
398,383
--
--
Operating Income
-506,406
-372,668
--
--
Net Non Operating Interest Income Expense
28,701
7,175
--
--
Other Income Expense
--
-379,619
--
--
Pretax Income
-857,324
-745,112
--
--
Tax Provision
912
756
--
--
Net Income Common Stockholders
-1,051,049
-963,221
--
--
Diluted NI Available to Com Stockholders
-1,051,049
-963,221
--
--
Basic EPS
-13.03
-12.85
-1.37
-0.90
Diluted EPS
-13.03
-12.85
-1.37
-0.90
Basic Average Shares
233,845.91
229,228.03
223,807.60
223,807.60
Diluted Average Shares
233,845.91
229,228.03
223,807.60
223,807.60
Total Operating Income as Reported
-506,406
-372,668
--
--
Total Expenses
551,248
408,284
--
--
Net Income from Continuing & Discontinued Operation
-858,236
-745,868
--
--
Normalized Income
-630,464.60
-463,317.58
--
--
Interest Income
43,201
20,147
--
--
Interest Expense
14,500
12,972
--
--
Net Interest Income
28,701
7,175
--
--
EBIT
-842,824
-732,140
--
--
EBITDA
-818,845
-710,114
--
--
Reconciled Cost of Revenue
17,911
9,901
--
--
Reconciled Depreciation
23,979
22,026
--
--
Net Income from Continuing Operation Net Minority Interest
-858,236
-745,868
--
--
Total Unusual Items Excluding Goodwill
-379,619
-379,619
--
--
Total Unusual Items
-379,619
-379,619
--
--
Normalized EBITDA
-439,226
-330,495
--
--
Tax Rate for Calcs
0
0
0
0
Tax Effect of Unusual Items
-151,847.60
-97,068.58
--
--
12/31/2023 - 11/4/2025
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