Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
75,866.0900
75,866.0900
5,937.8580
1.4260
Cost of Revenue
43,416.9450
43,416.9450
3,364.4440
0
Gross Profit
32,449.1450
32,449.1450
2,573.4140
1.4260
Operating Expense
31,019.0270
31,019.0270
7,458.7730
2,071.6440
Operating Income
1,430.1180
1,430.1180
-4,885.3590
-2,070.2180
Net Non Operating Interest Income Expense
-7,243.4940
-7,243.4940
-1,612.0900
-162.4710
Other Income Expense
-13,454.9810
-13,454.9810
--
--
Pretax Income
-19,268.3570
-19,268.3570
-6,497.4490
-2,232.6890
Tax Provision
7,444.9360
7,444.9360
0
-28.0270
Net Income Common Stockholders
-26,713.2930
-26,713.2930
-6,497.4490
-2,204.6620
Diluted NI Available to Com Stockholders
-26,713.2930
-26,713.2930
-6,497.4490
-2,204.6620
Basic EPS
-0.13
0.13
-0.03
-0.01
Diluted EPS
-0.13
0.13
-0.03
-0.01
Basic Average Shares
213,363.4590
213,363.4590
234,152.3980
234,152.3980
Diluted Average Shares
213,363.4590
213,363.4590
234,152.3980
234,152.3980
Total Operating Income as Reported
1,430.1180
1,430.1180
-4,885.3590
-2,070.2180
Total Expenses
74,435.9720
74,435.9720
10,823.2170
2,071.6440
Net Income from Continuing & Discontinued Operation
-26,713.2930
-26,713.2930
-6,497.4490
-2,204.6620
Normalized Income
-15,296.1284
-15,296.1284
-6,497.4490
-2,204.6620
Interest Income
38.6650
38.6650
27.0840
11.7130
Interest Expense
7,282.1590
7,282.1590
1,639.1740
174.1840
Net Interest Income
-7,243.4940
-7,243.4940
-1,612.0900
-162.4710
EBIT
-11,986.1980
-11,986.1980
-4,858.2750
-2,058.5050
EBITDA
-11,212.8320
-11,212.8320
-4,274.0480
-1,889.7210
Reconciled Cost of Revenue
43,416.9450
43,416.9450
3,364.4440
0
Reconciled Depreciation
773.3660
773.3660
584.2270
168.7840
Net Income from Continuing Operation Net Minority Interest
-26,713.2930
-26,713.2930
-6,497.4490
-2,204.6620
Total Unusual Items Excluding Goodwill
-13,755.6200
-13,755.6200
0
0
Total Unusual Items
-13,755.6200
-13,755.6200
0
0
Normalized EBITDA
2,542.7880
2,542.7880
-4,274.0480
-1,889.7210
Tax Rate for Calcs
0.0002
0.0002
0
0
Tax Effect of Unusual Items
-2,338.4554
-2,338.4554
0
0
12/31/2023 - 6/3/2025
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