Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
86,134.1830
64,106.3660
32,607.5280
14,659.3140
12,671.0370
Cost of Revenue
57,413.4750
49,527.9090
23,398.0980
4,261.5280
4,269.6880
Gross Profit
28,720.7080
14,578.4570
9,209.4300
10,397.7860
8,401.3490
Operating Expense
21,097.7210
21,190.0630
20,500.7200
15,318.6170
15,647.5340
Operating Income
7,622.9870
-6,611.6060
-11,291.2900
-4,920.8310
-7,246.1850
Net Non Operating Interest Income Expense
-4,232.9260
-6,389.0370
-6,146.5770
-2,843.0990
-2,448.0080
Other Income Expense
2,371.5370
-1,741.9990
-38,357.5850
-4,110.9490
7,504.7060
Pretax Income
5,761.5980
-14,742.6420
-55,795.4520
-11,874.8790
-2,189.4870
Tax Provision
--
437.9190
519.6480
-1,239.4990
1,306.6800
Net Income Common Stockholders
5,323.6790
-15,180.5610
-56,315.1000
-10,635.3800
-3,496.1670
Diluted NI Available to Com Stockholders
5,323.6790
-15,180.5610
-56,315.1000
-10,635.3800
-3,496.1670
Basic EPS
-0.01
-0.08
-0.31
-0.06
-0.02
Diluted EPS
-0.01
-0.08
-0.31
-0.06
-0.02
Basic Average Shares
286,349.6700
185,754.3210
180,963.1750
174,924.4060
171,500.1330
Diluted Average Shares
289,157.2820
185,754.3210
180,963.1750
174,924.4060
171,500.1330
Total Operating Income as Reported
6,892.5590
-7,342.0340
-51,906.3320
-7,991.0610
-8,086.8270
Total Expenses
78,511.1960
70,717.9720
43,898.8180
19,580.1450
19,917.2220
Net Income from Continuing & Discontinued Operation
5,323.6790
-15,180.5610
-56,315.1000
-10,635.3800
-3,496.1670
Normalized Income
5,579.2676
-13,138.8784
-30,070.2942
-6,587.1943
-8,684.4573
Interest Expense
--
6,389.0370
6,146.5770
2,843.0990
2,448.0080
Net Interest Income
-4,232.9260
-6,389.0370
-6,146.5770
-2,843.0990
-2,448.0080
EBIT
9,015.6840
-8,353.6050
-49,648.8750
-9,031.7800
258.5210
EBITDA
18,578.2430
-2.8780
-45,009.7070
-6,102.8850
3,273.9700
Reconciled Cost of Revenue
57,413.4750
49,527.9090
23,398.0980
4,261.5280
1,254.2390
Reconciled Depreciation
9,562.5590
8,350.7270
4,639.1680
2,928.8950
3,015.4490
Net Income from Continuing Operation Net Minority Interest
5,323.6790
-15,180.5610
-56,315.1000
-10,635.3800
-3,496.1670
Total Unusual Items Excluding Goodwill
-425.9810
-2,758.2850
-35,456.3710
-4,519.9810
7,006.4690
Total Unusual Items
-425.9810
-2,758.2850
-35,456.3710
-4,519.9810
7,006.4690
Normalized EBITDA
19,004.2240
2,755.4070
-9,553.3360
-1,582.9040
-3,732.4990
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0001
0.0003
Tax Effect of Unusual Items
-170.3924
-716.6024
-9,211.5652
-471.7953
1,818.1787
12/31/2022 - 10/7/2021
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