Breakdown
TTM
12/31/2025
11/30/2025
12/31/2024
11/30/2024
Total Revenue
3,669.8070
1,452.2550
0
350.0130
0
Cost of Revenue
1,842.8330
952.4390
--
210.5070
--
Gross Profit
1,826.9740
499.8160
--
139.5060
--
Operating Expense
3,180.9540
2,249.1650
1,189.6500
806.7430
346.1540
Operating Income
-1,353.9800
-1,749.3490
-1,189.6500
-667.2370
-346.1540
Net Non Operating Interest Income Expense
675.2010
88.7650
14.8910
-91.5110
39.3610
Other Income Expense
--
141.7350
1,128.8290
-39.2970
115.8870
Pretax Income
332.0830
-1,518.8490
-45.9300
-798.0450
-190.9060
Net Income Common Stockholders
332.0830
-1,518.8490
-45.9300
-798.0450
-190.9060
Diluted NI Available to Com Stockholders
332.0830
-1,518.8490
-45.9300
-798.0450
-190.9060
Basic EPS
0.01
-0.06
-0.00
-0.02
-0.00
Diluted EPS
0.01
-0.06
-0.00
-0.02
-0.00
Basic Average Shares
50,953.0030
46,666.9230
46,529.4230
46,529.4230
46,529.4230
Diluted Average Shares
50,953.0030
46,666.9230
46,529.4230
46,529.4230
46,529.4230
Total Expenses
5,023.7870
3,201.6040
1,189.6500
1,017.2500
346.1540
Net Income from Continuing & Discontinued Operation
332.0830
-1,518.8490
-45.9300
-798.0450
-190.9060
Normalized Income
-200.9342
-1,660.5840
-1,174.7590
-758.7480
-306.7930
Interest Income
675.2010
213.9020
14.8910
139.3610
39.3610
Interest Expense
0
125.1370
--
230.8720
--
Net Interest Income
675.2010
88.7650
14.8910
-91.5110
39.3610
EBIT
332.0830
-1,393.7120
-1,189.6500
-567.1730
-346.1540
EBITDA
2,174.9160
-441.2730
-1,189.6500
-356.6660
-346.1540
Reconciled Cost of Revenue
1,842.8330
952.4390
--
210.5070
--
Reconciled Depreciation
1,842.8330
952.4390
--
210.5070
--
Net Income from Continuing Operation Net Minority Interest
332.0830
-1,518.8490
-45.9300
-798.0450
-190.9060
Total Unusual Items Excluding Goodwill
888.3620
141.7350
1,128.8290
-39.2970
115.8870
Total Unusual Items
888.3620
141.7350
1,128.8290
-39.2970
115.8870
Normalized EBITDA
1,286.5540
-583.0080
-2,318.4790
-317.3690
-462.0410
Tax Rate for Calcs
0.0004
0
0
0
0
Tax Effect of Unusual Items
355.3448
0
0
0
0
11/30/2024 - 12/17/2025
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