Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
16,620.6980
16,491.5840
4,073.5180
1,339.6280
1,692.4540
Cost of Revenue
12,145.2000
14,481.6540
3,127.5090
359.7780
426.4400
Gross Profit
4,475.4980
2,009.9300
946.0090
979.8500
1,266.0140
Operating Expense
11,319.9530
8,004.7260
9,107.4300
4,692.5010
5,919.7600
Operating Income
-6,844.4550
-5,994.7960
-8,161.4210
-3,712.6510
-4,653.7460
Net Non Operating Interest Income Expense
-6,444.7690
-3,517.6710
0
--
0
Other Income Expense
-110,744.5930
-23,840.9660
6,890.2470
11,531.3790
-11,203.3670
Pretax Income
-124,033.8170
-33,353.4330
-1,271.1740
7,818.7280
-15,857.1130
Net Income Common Stockholders
-124,033.8170
-33,353.4330
-1,271.1740
7,818.7280
-15,892.7380
Diluted NI Available to Com Stockholders
-124,033.8170
-33,353.4330
-1,271.1740
7,818.7280
-15,892.7380
Basic EPS
-2.47
-1.00
-0.08
0.55
-1.25
Diluted EPS
-2.47
-1.00
-0.08
0.45
-1.25
Basic Average Shares
47,385.6040
33,190.9380
16,263.7020
14,092.2330
12,732.9140
Diluted Average Shares
47,385.6040
33,190.9380
16,263.7020
17,546.3390
12,732.9140
Total Expenses
23,465.1530
22,486.3800
12,234.9390
5,052.2790
6,346.2000
Net Income from Continuing & Discontinued Operation
-124,033.8170
-33,353.4330
-1,271.1740
7,818.7280
-15,857.1130
Normalized Income
-13,289.2240
-9,512.4670
-8,133.4210
-3,712.6510
-4,653.7460
Interest Expense
6,444.7690
3,517.6710
0
--
0
Net Interest Income
-6,444.7690
-3,517.6710
0
--
0
EBIT
-117,589.0480
-29,835.7620
-1,271.1740
-3,712.6510
-4,653.7460
EBITDA
-117,583.6670
-29,831.6950
-1,265.4850
-3,707.6180
-4,649.7070
Reconciled Cost of Revenue
12,145.2000
14,481.6540
3,127.5090
359.7780
426.4400
Reconciled Depreciation
5.3810
4.0670
5.6890
5.0330
4.0390
Net Income from Continuing Operation Net Minority Interest
-124,033.8170
-33,353.4330
-1,271.1740
7,818.7280
-15,857.1130
Total Unusual Items Excluding Goodwill
-110,744.5930
-23,840.9660
6,862.2470
11,531.3790
-11,203.3670
Total Unusual Items
-110,744.5930
-23,840.9660
6,862.2470
11,531.3790
-11,203.3670
Normalized EBITDA
-6,839.0740
-5,990.7290
-8,127.7320
-15,238.9970
6,553.6600
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 11/15/2010
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