Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
25,292.8520
23,074.0270
0
2,185.4480
0
Cost of Revenue
43,904.1910
31,715.0730
0
1,900.6880
0
Gross Profit
-18,611.3390
-8,641.0460
0
284.7600
0
Operating Expense
79,598.9800
83,638.8300
44,164.8660
38,521.9710
30,637.3070
Operating Income
-98,210.3190
-92,279.8760
-44,164.8660
-38,237.2110
-30,637.3070
Net Non Operating Interest Income Expense
-13,784.7880
-8,459.4950
-2,332.8940
-862.5290
-122.7840
Other Income Expense
-267,481.6060
-211,771.3990
-4,210.8250
-925.1720
6,181.1290
Pretax Income
-379,476.7130
-312,510.7700
-50,708.5850
-40,024.9120
-24,578.9620
Tax Provision
-24,307.5370
-24,943.0740
--
--
--
Net Income Common Stockholders
-353,311.5540
-288,933.2000
-50,623.1700
-40,024.9120
-24,578.9620
Diluted NI Available to Com Stockholders
-353,311.5540
-288,933.2000
-50,623.1700
-40,024.9120
-24,578.9620
Basic EPS
-0.70
-0.65
-0.31
-0.29
-0.20
Diluted EPS
-0.70
-0.65
-0.31
-0.29
-0.20
Basic Average Shares
579,630.7750
444,123.8230
161,707.5180
137,685.0670
120,133.7480
Diluted Average Shares
579,630.7750
444,123.8230
161,707.5180
137,685.0670
120,133.7480
Total Expenses
123,503.1710
115,353.9030
44,164.8660
40,422.6590
30,637.3070
Net Income from Continuing & Discontinued Operation
-353,311.5540
-288,933.2000
-50,623.1700
-40,024.9120
-24,578.9620
Normalized Income
-102,379.7224
-90,054.6521
-46,583.9660
-39,034.7260
-30,775.0910
Interest Expense
13,784.7880
8,459.4950
2,332.8940
862.5290
--
Net Interest Income
-13,784.7880
-8,459.4950
-2,332.8940
-862.5290
-122.7840
EBIT
-365,691.9250
-304,051.2750
-48,375.6910
-39,162.3830
-30,637.3070
EBITDA
-332,803.8550
-273,568.3910
-45,113.0530
-36,917.2590
-29,936.0990
Reconciled Cost of Revenue
43,672.7140
31,382.4290
0
1,906.5110
0
Reconciled Depreciation
32,888.0700
30,482.8840
3,262.6380
2,239.3010
701.2080
Net Income from Continuing Operation Net Minority Interest
-355,169.1760
-287,567.6960
-50,708.5850
-40,024.9120
-24,578.9620
Total Unusual Items Excluding Goodwill
-270,090.1920
-214,644.9490
-4,124.6190
-990.1860
6,196.1290
Total Unusual Items
-270,090.1920
-214,644.9490
-4,124.6190
-990.1860
6,196.1290
Normalized EBITDA
-62,713.6630
-58,923.4420
-40,988.4340
-35,927.0730
-36,132.2280
Tax Rate for Calcs
0.0001
0.0001
0
0
0
Tax Effect of Unusual Items
-17,300.7384
-17,131.9051
0
0
0
12/31/2021 - 12/4/2017
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