Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
Total Revenue
1,773.7050
--
360.7670
298.5550
Cost of Revenue
1,062.4350
--
180.3140
172.1920
Gross Profit
711.2700
--
180.4530
126.3630
Operating Expense
3,732.3560
--
240.8390
240.0200
Operating Income
-3,021.0860
--
-60.3860
-113.6570
Net Non Operating Interest Income Expense
-388.8470
--
-24.1510
-25.4020
Other Income Expense
220.4710
--
--
2.5080
Pretax Income
-3,189.4620
--
-84.5370
-136.5510
Net Income Common Stockholders
-3,189.4620
--
-84.5370
-136.5510
Diluted NI Available to Com Stockholders
-3,189.4620
--
-84.5370
-136.5510
Basic EPS
0.13
-0.19
-0.03
-0.01
Diluted EPS
0.13
-0.19
-0.03
-0.01
Basic Average Shares
20,377.9970
6,353.9820
9,600
9,600
Diluted Average Shares
20,377.9970
6,353.9820
9,600
9,600
Total Expenses
4,794.7910
--
421.1530
412.2120
Net Income from Continuing & Discontinued Operation
-3,189.4620
--
-84.5370
-136.5510
Normalized Income
-3,302.6600
-1,229.3730
-84.5370
-139.0590
Interest Expense
388.8470
--
24.1510
25.4020
Net Interest Income
-388.8470
--
-24.1510
-25.4020
EBIT
-2,800.6150
--
-60.3860
-111.1490
EBITDA
-1,947.2540
--
131.8260
101.1330
Reconciled Cost of Revenue
1,062.4350
--
180.3140
172.1920
Reconciled Depreciation
853.3610
--
192.2120
212.2820
Net Income from Continuing Operation Net Minority Interest
-3,189.4620
--
-84.5370
-136.5510
Total Unusual Items Excluding Goodwill
113.1980
51.4580
0
2.5080
Total Unusual Items
113.1980
51.4580
0
2.5080
Normalized EBITDA
-2,060.4520
-938.8890
131.8260
98.6250
Tax Rate for Calcs
0
--
0
0
Tax Effect of Unusual Items
0
--
0
0
6/30/2023 - 1/20/2026
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