Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
927.0150
846.5310
998.8390
1,076.8610
1,123.0720
Cost of Revenue
774.9880
748.1480
848.1370
678.3050
506.5000
Gross Profit
152.0270
98.3830
150.7020
398.5560
616.5720
Operating Expense
5,995.0850
11,190.7710
11,204.8880
5,654.5860
2,360.8470
Operating Income
-5,843.0580
-11,092.3880
-11,054.1860
-5,256.0300
-1,744.2750
Net Non Operating Interest Income Expense
643.6010
648.1990
170.4330
0.3140
-14.4510
Other Income Expense
-4,714.4340
23,399.5650
-36,705.2170
-13,211.2460
100.3220
Pretax Income
-9,913.8910
12,955.3760
-47,588.9700
-18,466.9620
-1,658.4040
Tax Provision
20.1150
33.0820
1.2870
28.1590
6.2800
Net Income Common Stockholders
-9,934.0060
12,922.2940
-47,590.2570
-18,495.1210
-1,664.6840
Diluted NI Available to Com Stockholders
-9,934.0060
12,922.2940
-47,590.2570
-18,495.1210
-1,664.6840
Basic EPS
-39.29
21.12
-36.33k
-711.35k
-72.38k
Diluted EPS
-40.56
19.85
-36.33k
-711.35k
-72.38k
Basic Average Shares
906.8980
611.8100
1.3100
0.0260
0.0230
Diluted Average Shares
946.2230
651.1350
1.3100
0.0260
0.0230
Total Expenses
6,770.0730
11,938.9190
12,053.0250
6,332.8910
2,867.3470
Net Income from Continuing & Discontinued Operation
-9,934.0060
12,922.2940
-47,590.2570
-18,495.1210
-1,664.6840
Normalized Income
-7,105.3456
-10,417.5194
-19,327.2399
-8,322.4616
-1,741.9319
Interest Income
673.7540
678.3520
185.4290
17.4950
--
Interest Expense
--
30.1530
14.9960
17.1810
14.4510
Net Interest Income
643.6010
648.1990
170.4330
0.3140
-14.4510
EBIT
18,234.8590
12,985.5290
-47,573.9740
-18,449.7810
-1,744.2750
EBITDA
18,237.3770
12,988.7650
-47,568.6040
-18,354.9290
-1,711.1750
Reconciled Cost of Revenue
773.0300
746.4950
846.9540
676.8070
504.1020
Reconciled Depreciation
2.5180
3.2360
5.3700
94.8520
33.1000
Net Income from Continuing Operation Net Minority Interest
-9,934.0060
12,922.2940
-47,590.2570
-18,495.1210
-1,664.6840
Total Unusual Items Excluding Goodwill
-4,714.4340
23,399.5650
-36,705.2170
-13,211.2460
100.3220
Total Unusual Items
-4,714.4340
23,399.5650
-36,705.2170
-13,211.2460
100.3220
Normalized EBITDA
22,951.8110
-10,410.8000
-10,863.3870
-5,143.6830
-1,811.4970
Tax Rate for Calcs
0.0004
0
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-1,885.7736
59.7516
-8,442.1999
-3,038.5866
23.0741
12/31/2022 - 5/31/2022
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