Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,115,126
2,335,243
3,441,056
726,988
56,224
Cost of Revenue
1,100,589
2,308,390
3,403,207
718,511
1,657
Gross Profit
14,537
26,853
37,849
8,477
54,567
Operating Expense
160,212
168,567
111,369
119,410
231,886
Operating Income
-145,675
-141,714
-73,520
-110,933
-177,319
Net Non Operating Interest Income Expense
955
791
4,318
4,338
1,877
Other Income Expense
124,429
43,539
-25,099
-46,703
-1,825,812
Pretax Income
-20,291
-97,384
-94,301
-153,298
-2,001,254
Tax Provision
-157
-49
110
355
-11,320
Earnings from Equity Interest Net of Tax
-827
-323
0
0
--
Net Income Common Stockholders
-30,995
-107,212
-46,659
-74,854
-578,105
Average Dilution Earnings
--
--
0
0
0
Diluted NI Available to Com Stockholders
-30,995
-107,212
-46,659
-74,854
-578,105
Basic EPS
-5.83
-8.87
-7.97
-21.01
-203.08
Diluted EPS
-5.87
-8.87
-7.97
-21.01
-203.08
Basic Average Shares
26,159.1430
25,523.0390
5,859.4730
3,563.3330
2,846.7190
Diluted Average Shares
26,456.9980
25,523.0390
5,859.4730
3,563.3330
2,846.7190
Total Operating Income as Reported
-152,814
-147,835
-82,586
-156,244
-2,018,913
Total Expenses
1,260,801
2,476,957
3,514,576
837,921
233,543
Net Income from Continuing & Discontinued Operation
-30,995
-107,212
-46,659
-74,854
-578,105
Normalized Income
-106,045.1535
-96,695.9650
-16,883.9200
34,341.7800
1,236,528.2214
Net Interest Income
955
791
4,318
4,338
1,877
EBIT
-145,675
-141,714
-73,520
-110,933
-177,319
EBITDA
-144,324
-141,107
-73,177
-97,001
-151,969
Reconciled Cost of Revenue
1,100,589
2,308,390
3,403,207
716,913
1,657
Reconciled Depreciation
1,351
607
343
13,932
25,350
Net Income from Continuing Operation Net Minority Interest
-2,830
-72,638
-37,623
-2,695
-578,105
Total Unusual Items Excluding Goodwill
104,020
24,070
-26,252
-46,882
-1,824,956
Total Unusual Items
104,020
24,070
-26,252
-46,882
-1,824,956
Normalized EBITDA
-248,344
-165,177
-46,925
-50,119
1,672,987
Tax Rate for Calcs
0
0
0.0002
0.0002
0
Tax Effect of Unusual Items
804.8465
12.0350
-5,512.9200
-9,845.2200
-10,322.7786
12/31/2022 - 11/19/2020
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