Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
9,048.2870
6,575.0950
0
0
20,955.1880
Cost of Revenue
7,635.4970
6,166.1970
0
0
12,377.9700
Gross Profit
1,412.7900
408.8980
0
0
8,577.2180
Operating Expense
21,953.5730
21,628.7180
78.1360
0
2,203.7010
Operating Income
-20,540.7830
-21,219.8200
-78.1360
0
6,373.5170
Net Non Operating Interest Income Expense
1.1560
0.1960
0.0210
0
-922.6150
Other Income Expense
--
-22,121.0470
183.8660
234.8840
59.6260
Pretax Income
-42,668.9220
-43,340.6710
-78.1150
0
5,510.5280
Tax Provision
5.7320
2.8440
0
0
1.8060
Net Income Common Stockholders
-43,014.1000
-42,249.4340
1,495.5140
1,820.9600
4,202.4010
Diluted NI Available to Com Stockholders
-43,014.1000
-42,249.4340
1,495.5140
1,820.9600
4,202.4010
Basic EPS
-37.95
-37.24
1.42
1.82
4.20
Diluted EPS
-37.95
-37.24
1.42
1.73
4.00
Basic Average Shares
1,163.5740
1,125.6460
1,049.9990
999.9990
999.9990
Diluted Average Shares
1,163.5740
1,125.6460
1,049.9990
1,049.9990
1,049.9990
Total Operating Income as Reported
-20,949.6810
-21,628.7180
-78.1360
0
6,373.5170
Total Expenses
29,589.0700
27,794.9150
78.1360
0
14,581.6710
Net Income from Continuing & Discontinued Operation
-43,014.1000
-42,249.4340
1,495.5140
1,820.9600
4,202.4010
Normalized Income
-25,984.1898
-27,084.8718
-93.9950
-195.1400
4,202.4010
Interest Income
--
0.1960
0.0210
0
--
Interest Expense
--
--
610.2620
815.6570
922.6150
Net Interest Income
1.1560
0.1960
0.0210
0
-922.6150
EBIT
-20,540.7830
-21,219.8200
-78.1360
0
6,433.1430
EBITDA
-20,520.7300
-21,211.0110
-78.1360
0
6,878.1270
Reconciled Cost of Revenue
7,635.4970
6,166.1970
0
0
12,377.9700
Reconciled Depreciation
20.0530
8.8090
0
0
444.9840
Net Income from Continuing Operation Net Minority Interest
-42,573.8770
-43,674.5590
-93.9950
-195.1400
4,202.4010
Total Unusual Items Excluding Goodwill
-22,119.5830
-22,119.5830
0
0
--
Total Unusual Items
-22,119.5830
-22,119.5830
0
0
--
Normalized EBITDA
1,598.8530
908.5720
-78.1360
0
6,878.1270
Tax Rate for Calcs
0.0003
0.0003
0
0
0
Tax Effect of Unusual Items
-5,529.8958
-5,529.8958
0
0
0
12/31/2022 - 2/5/2025
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