Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,767.6524
3,521.6524
4,543.6099
3,906.1744
2,941.9441
Cost of Revenue
1,397.3687
1,207.3687
1,322.7755
1,178.2261
806.7308
Gross Profit
2,370.2836
2,314.2836
3,220.8345
2,727.9484
2,135.2133
Operating Expense
10,142.0875
11,000.0875
7,422.7196
5,761.7674
4,426.8702
Operating Income
-7,771.8038
-8,685.8038
-4,201.8851
-3,033.8190
-2,291.6569
Net Non Operating Interest Income Expense
-924.2318
-1,196.2318
-404.0726
-753.7907
-123.5461
Pretax Income
-8,696.0356
-9,882.0356
-4,605.9577
-3,787.6098
-2,415.2030
Tax Provision
-163.3043
-399.3043
7.6524
1
1
Net Income Common Stockholders
-8,532.7313
-9,482.7313
-4,613.6101
-3,788.6098
-2,416.2030
Diluted NI Available to Com Stockholders
-8,532.7313
-9,482.7313
-4,613.6101
-3,788.6098
-2,416.2030
Basic EPS
0.19
-0.03
-0.02
-0.02
-0.01
Diluted EPS
0.19
-0.03
-0.02
-0.02
-0.01
Basic Average Shares
1,341,785.9630
294,441.4820
233,234.4040
191,096.2640
160,286.8490
Diluted Average Shares
1,341,785.9630
333,674.6370
285,184.2660
252,814.7280
223,117.7010
Total Operating Income as Reported
-7,771.8038
-8,685.8038
-4,201.8851
-3,033.8190
-2,291.6569
Total Expenses
11,539.4562
12,207.4562
8,745.4951
6,939.9934
5,233.6010
Net Income from Continuing & Discontinued Operation
-8,532.7313
-9,482.7313
-4,613.6101
-3,788.6098
-2,416.2030
Normalized Income
-8,532.7313
-9,482.7313
-4,613.6101
-3,788.6098
-2,416.2030
Interest Income
--
112.6170
185.9814
102.7222
0.0705
Interest Expense
1,036.8488
1,308.8488
590.0540
856.5129
123.6166
Net Interest Income
-924.2318
-1,196.2318
-404.0726
-753.7907
-123.5461
EBIT
-7,659.1869
-8,573.1869
-4,015.9037
-2,931.0968
-2,291.5865
EBITDA
-7,431.1833
-8,363.1833
-3,867.3501
-2,730.3403
-2,111.9168
Reconciled Cost of Revenue
1,397.3687
1,207.3687
1,322.7755
1,178.2261
806.7308
Reconciled Depreciation
228.0036
210.0036
148.5537
200.7566
179.6697
Net Income from Continuing Operation Net Minority Interest
-8,532.7313
-9,482.7313
-4,613.6101
-3,788.6098
-2,416.2030
Normalized EBITDA
-7,431.1833
-8,363.1833
-3,867.3501
-2,730.3403
-2,111.9168
Tax Rate for Calcs
0
0
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 9/28/2021
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