| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
27,870.0440 | 17,159.9840 | 8,015.1680 | 3,522.2620 | 1,825.0490 |
| Cost of Revenue
|
-7,482.5700 | -5,101.8620 | -2,790.6280 | -1,537.9890 | -1,039.2150 |
|
Gross Profit
|
20,387.4740 | 12,058.1220 | 5,224.5400 | 1,984.2730 | 785.8340 |
| Selling, General and Administrative Expenses
|
-4,242.3950 | -3,827.3820 | -2,510.4370 | -2,732.5230 | -2,501.9340 |
|
Exploration Expenses
|
-785.7800 | -320.7940 | -117.1560 | -252.2880 | -264.9410 |
|
Operating Income/Expenses
|
-5,028.1750 | -4,148.1760 | -2,627.5930 | -2,984.8110 | -2,766.8750 |
|
Total Operating Profit/Loss
|
15,359.2990 | 7,909.9460 | 2,596.9470 | -1,000.5380 | -1,981.0410 |
| Total Net Finance Income/Expense
|
-965.7980 | -1,136.8520 | -1,412.4940 | -1,353.9960 | -1,401.1790 |
| Net Investment Income
|
-1,214.1100 | 3,970.5800 | 148.4180 | -0.4300 | 2.2600 |
| Irregular Income/Expenses
|
0 | -- | 0 | -729.5980 | -- |
|
Other Income/Expense, Non-Operating
|
240.7840 | -- | 0 | 150 | 0 |
|
Non-Operating Income/Expenses, Total
|
-2,179.9080 | 2,833.7280 | -1,264.0760 | -1,934.0240 | -1,398.9190 |
|
Pretax Income
|
13,179.3910 | 10,743.6740 | 1,332.8710 | -2,934.5620 | -3,379.9600 |
| Provision for Income Tax
|
-3,437 | -3,307 | -320 | 0 | -- |
|
Net Income from Continuing Operations
|
9,742.3910 | 7,436.6740 | 1,012.8710 | -2,934.5620 | -3,379.9600 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
9,742.3910 | 7,436.6740 | 1,012.8710 | -2,934.5620 | -3,379.9600 |
|
Net Income after Non-Controlling/Minority Interests
|
9,742.3910 | 7,436.6740 | 1,012.8710 | -2,934.5620 | -3,379.9600 |
|
Net Income Available to Common Stockholders
|
9,742.3910 | 7,436.6740 | 1,012.8710 | -2,934.5620 | -3,379.9600 |
|
Diluted Net Income Available to Common Stockholders
|
9,742.3910 | 7,436.6740 | 1,012.8710 | -2,934.5620 | -3,379.9600 |
| Basic EPS
|
0.08 | 0.06 | 0.01 | -0.03 | -0.03 |
| Diluted EPS
|
0.08 | 0.06 | 0.01 | -0.03 | -0.03 |
|
Basic Weighted Average Shares Outstanding
|
129,039.3810 | 123,044.2250 | 118,398.0410 | 116,255.8570 | 106,498.8600 |
|
Diluted Weighted Average Shares Outstanding
|
141,317.2060 | 134,488.6890 | 122,095.2010 | 116,255.8570 | 106,498.8600 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
14,145.1890 | 11,880.5260 | 2,745.3650 | -1,580.5660 | -1,978.7810 |
|
EBITDA
|
16,402.2990 | 13,919.5080 | 4,360.3350 | -396.4180 | -1,243.8660 |
|
Normalized EBITDA
|
19,102.9200 | 11,050.5970 | 4,605.4760 | 985.4080 | -499.4780 |
|
Normalized Income
|
11,738.7279 | 5,450.8396 | 1,199.1578 | -1,552.7360 | -2,635.5720 |
|
Total Unusual Items
|
2,700.6210 | -2,868.9110 | 245.1410 | 1,381.8260 | 744.3880 |
|
Total Unusual Items Excluding Goodwill
|
2,700.6210 | -2,868.9110 | 245.1410 | 1,381.8260 | 744.3880 |
12/31/2022 - 12/29/2020
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