Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
41,371.3840
22,799.3330
2,028.7370
1,541.1680
823.2410
Cost of Revenue
9,323.7850
5,359.4420
861.2270
733.6440
387.1590
Gross Profit
32,047.5990
17,439.8910
1,167.5100
807.5240
436.0820
Operating Expense
24,046.8690
9,968.2850
4,630.8040
4,042.2550
4,967.8480
Operating Income
8,000.7300
7,471.6060
-3,463.2940
-3,234.7310
-4,531.7660
Net Non Operating Interest Income Expense
1,912.1860
417.2310
-984.3290
-651.4280
-17.7830
Other Income Expense
--
-1,838.0240
340.2740
202.6270
237.7900
Pretax Income
8,001.2450
6,050.8130
-3,870.9540
-3,683.5320
-4,306.4330
Tax Provision
-1,433.7300
-1,433.7300
0
0
0
Net Income Common Stockholders
9,434.9750
7,484.5430
-3,870.9540
-3,683.5320
-4,306.4330
Basic EPS
0.05
0.04
-0.03
-0.02
-0.03
Diluted EPS
0.04
0.03
-0.03
-0.02
-0.03
Basic Average Shares
216,810.0530
197,482.3800
151,191.7780
150,348.2450
144,876.7690
Diluted Average Shares
241,420.9370
222,093.2640
151,191.7780
150,348.2450
144,876.7690
Net Income from Continuing & Discontinued Operation
9,434.9750
7,484.5430
-3,870.9540
-3,683.5320
-4,306.4330
Normalized Income
9,434.9750
7,484.5430
-3,870.9540
-3,683.5320
-4,306.4330
Interest Income
--
756.9970
39.2650
184.8050
1.8040
Interest Expense
--
327.6540
1,016.2710
828.5900
12.4210
Net Interest Income
1,912.1860
417.2310
-984.3290
-651.4280
-17.7830
EBIT
6,833.9440
6,378.4670
-2,854.6830
-2,854.9420
-4,294.0120
EBITDA
6,833.9440
6,705.7820
-2,618.2880
-2,602.2980
-3,962.4640
Reconciled Cost of Revenue
9,323.7850
5,359.4420
861.2270
733.6440
387.1590
Reconciled Depreciation
--
327.3150
236.3950
252.6440
331.5480
Net Income from Continuing Operation Net Minority Interest
9,434.9750
7,484.5430
-3,870.9540
-3,683.5320
-4,306.4330
Normalized EBITDA
6,833.9440
6,705.7820
-2,618.2880
-2,602.2980
-3,962.4640
Tax Rate for Calcs
0.0003
0.0003
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 6/8/2017
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