Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,578.6880
590.0840
0
0
766.2770
Cost of Revenue
--
404.7700
0
578.0150
318.9680
Gross Profit
801.4790
185.3140
0
1,134.5800
447.3090
Operating Expense
12,545.3060
7,006.6440
3,657.7200
1,134.8280
2,235.6010
Operating Income
-11,743.8270
-6,821.3300
-3,657.7200
-1,134.8280
-1,788.2920
Net Non Operating Interest Income Expense
-2,015.2450
-429.0980
-722.3060
5.5640
5.0730
Other Income Expense
223.8730
-499.3400
363.3120
-527.4750
-17.0490
Pretax Income
-13,535.1990
-7,749.7680
-4,016.7140
-1,656.7390
-1,800.2680
Tax Provision
--
30.9720
0
--
--
Net Income Common Stockholders
-13,485.6440
-7,747.8130
-6,245.7370
-4,301.5170
-1,800.2680
Diluted NI Available to Com Stockholders
-13,485.6440
-7,747.8130
-6,245.7370
-4,301.5170
-1,800.2680
Basic EPS
-180.48
-380.99
-1.20k
-29.26k
-12.25k
Diluted EPS
-180.48
-380.99
-1.20k
-29.26k
-12.25k
Basic Average Shares
1,351.3730
20.3350
5.2260
0.1470
0.1470
Diluted Average Shares
1,351.3730
20.3350
5.2260
0.1470
0.1470
Rent Expense Supplemental
--
--
--
126.0960
73.3630
Total Expenses
14,322.5150
7,411.4140
3,657.7200
1,134.8280
2,554.5690
Net Income from Continuing & Discontinued Operation
-13,485.6440
-7,747.8130
-6,245.7370
-4,301.5170
-1,800.2680
Normalized Income
-13,745.7900
-7,360.1290
-4,380.0260
-1,129.2640
-1,783.2190
Interest Income
198.7270
118.0300
12.8910
5.5640
7.7020
Interest Expense
1,303.5650
257.6300
735.1970
0
2.6290
Net Interest Income
-2,015.2450
-429.0980
-722.3060
5.5640
5.0730
EBIT
-12,231.6340
-7,492.1380
-3,281.5170
-1,656.7390
-1,797.6390
EBITDA
-11,657.2860
-7,395.4750
-3,268.5670
-1,645.0900
-1,791.1270
Reconciled Cost of Revenue
--
404.2520
0
576.6610
317.4900
Reconciled Depreciation
574.3480
96.6630
12.9500
11.6490
6.5120
Net Income from Continuing Operation Net Minority Interest
-13,566.1710
-7,780.7400
-4,016.7140
-1,656.7390
-1,800.2680
Total Unusual Items Excluding Goodwill
179.6190
-532.4190
363.3120
-527.4750
-17.0490
Total Unusual Items
179.6190
-532.4190
363.3120
-527.4750
-17.0490
Normalized EBITDA
-11,836.9050
-6,863.0560
-3,631.8790
-1,117.6150
-1,774.0780
Tax Rate for Calcs
0
0.0002
0
0
0
Tax Effect of Unusual Items
0
-111.8080
0
0
0
12/31/2022 - 11/21/2023
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