Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
62,782.5810
44,999.3020
27,543.8560
41,303.3810
28,082.0090
Cost of Revenue
34,062.4730
25,483.7250
18,089.9500
31,201.8590
18,425.3930
Gross Profit
28,720.1080
19,515.5770
9,453.9060
10,101.5220
9,656.6160
Operating Expense
37,700.7450
31,254.1240
31,258.8630
27,914.9710
27,202.5520
Operating Income
-8,980.6370
-11,738.5470
-21,804.9570
-17,813.4490
-17,545.9360
Net Non Operating Interest Income Expense
-165.3430
586.1520
156.9860
-672.5890
-169.5700
Other Income Expense
-41,166.2240
-18,814.2060
-13,139.0080
-7,844.6930
-666.1500
Pretax Income
-50,312.2040
-29,966.6010
-34,786.9790
-26,330.7310
-18,381.6560
Tax Provision
146.7710
63.7210
0
-55.0960
-304.3690
Net Income Common Stockholders
-60,281.3440
-40,100.4830
-48,750.9070
-31,282.4270
-18,120.8460
Diluted NI Available to Com Stockholders
-60,281.3440
-40,100.4830
-48,750.9070
-31,282.4270
-18,120.8460
Basic EPS
-5.52
-4.88
-14.00
-22.48
-2.24
Diluted EPS
-5.52
-4.88
-14.00
-22.48
-2.24
Basic Average Shares
11,856.0940
8,214.5350
3,487.2480
1,389.9870
8,408.5110
Diluted Average Shares
11,856.0940
8,214.5350
3,487.2480
1,389.9870
8,408.5110
Total Operating Income as Reported
-21,916.9880
-25,235.2860
-34,373.2810
-25,382.9050
-18,247.3590
Total Expenses
71,763.2180
56,737.8490
49,348.8130
59,116.8300
45,627.9450
Net Income from Continuing & Discontinued Operation
-60,281.3440
-40,100.4830
-48,750.9070
-31,282.4270
-18,120.8460
Normalized Income
-25,124.3524
-13,009.5746
-15,469.0080
-18,527.5745
-17,401.1964
Interest Income
--
586.1520
156.9860
--
8.4340
Interest Expense
--
--
570.9600
672.5890
169.5700
Net Interest Income
-165.3430
586.1520
156.9860
-672.5890
-169.5700
EBIT
-8,980.6370
-11,738.5470
-21,804.9570
-25,658.1420
-18,212.0860
EBITDA
-6,923.7970
-9,707.4830
-17,820.0960
-22,028.4870
-15,596.1320
Reconciled Cost of Revenue
33,638.6850
24,575.1200
15,472.1120
29,461.2790
18,116.1000
Reconciled Depreciation
2,056.8400
2,031.0640
3,984.8610
3,629.6550
2,615.9540
Net Income from Continuing Operation Net Minority Interest
-50,458.9750
-28,012.1900
-29,229.2660
-26,275.6350
-18,091.0050
Total Unusual Items Excluding Goodwill
-42,224.3710
-20,156.6780
-13,760.2580
-7,764.3070
-701.4230
Total Unusual Items
-42,224.3710
-20,156.6780
-13,760.2580
-7,764.3070
-701.4230
Normalized EBITDA
35,300.5740
10,449.1950
-4,059.8380
-14,264.1800
-14,894.7090
Tax Rate for Calcs
0.0004
0.0003
0
0
0
Tax Effect of Unusual Items
-16,889.7484
-5,154.0626
0
-16.2465
-11.6144
12/31/2022 - 1/26/2018
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