| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
78,433.4560 | 35,385.0380 | 16,044.7160 | 11,509.4960 | 4,268.4310 |
| Cost of Revenue
|
-62,345.0650 | -26,381.8320 | -10,348.4630 | -6,548.0460 | -2,432.9290 |
|
Gross Profit
|
16,088.3910 | 9,003.2060 | 5,696.2530 | 4,961.4500 | 1,835.5020 |
| Selling, General and Administrative Expenses
|
-6,753.3640 | -5,985.2360 | -5,477.4560 | -5,726.0880 | -3,108.1180 |
| Depreciation, Amortization and Depletion
|
-594.8430 | -452.7720 | -181.1360 | -108.3890 | -37.2830 |
|
Taxes Other Than Income Taxes
|
-12.8800 | -- | -12.8800 | -0.6050 | -- |
| Provision Expense/Write-Back
|
-710.9300 | -352.5390 | 254.5100 | -591.5020 | 0 |
| Other Income/Expense, Operating
|
-- | -- | -- | -495.6510 | -649.5040 |
|
Operating Income/Expenses
|
-8,059.1370 | -6,790.5470 | -5,404.0820 | -6,426.5840 | -3,794.9050 |
|
Total Operating Profit/Loss
|
8,029.2540 | 2,212.6590 | 292.1710 | -1,465.1340 | -1,959.4030 |
| Total Net Finance Income/Expense
|
-1,990.8480 | -1,036.8310 | -717.1140 | -448.3680 | -101.5070 |
| Net Investment Income
|
175.2070 | -7.0470 | 19.7740 | -23.8490 | 4.3310 |
| Irregular Income/Expenses
|
-54.8140 | -54.8140 | 0 | 0 | -3,938.6410 |
|
Non-Operating Income/Expenses, Total
|
-1,870.4550 | -1,098.6920 | -697.3400 | -472.2170 | -4,035.8170 |
|
Pretax Income
|
6,158.7990 | 1,113.9670 | -405.1690 | -1,937.3510 | -5,995.2200 |
| Provision for Income Tax
|
580.3370 | 580.3370 | 0 | -- | 0 |
|
Net Income from Continuing Operations
|
6,739.1360 | 1,694.3040 | -405.1690 | -1,937.3510 | -5,995.2200 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
6,739.1360 | 1,694.3040 | -405.1690 | -1,937.3510 | -5,995.2200 |
|
Net Income after Non-Controlling/Minority Interests
|
6,739.1360 | 1,694.3040 | -405.1690 | -1,937.3510 | -5,995.2200 |
|
Net Income Available to Common Stockholders
|
6,739.1360 | 1,694.3040 | -405.1690 | -1,937.3510 | -5,995.2200 |
|
Diluted Net Income Available to Common Stockholders
|
6,739.1360 | 1,694.3040 | -405.1690 | -1,937.3510 | -5,995.2200 |
| Basic EPS
|
0.14 | 0.04 | -0.01 | -0.05 | -1.70 |
| Diluted EPS
|
0.13 | 0.04 | -0.01 | -0.05 | -1.70 |
|
Basic Weighted Average Shares Outstanding
|
50,102.6150 | 45,337.0280 | 39,147.6140 | 38,059.3840 | 3,526.3050 |
|
Diluted Weighted Average Shares Outstanding
|
51,920.9500 | 46,864.5680 | 39,147.6140 | 38,059.3840 | 3,526.3050 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
7,208.4890 | 1,332.7220 | -421.4070 | -1,958.4530 | -5,992.9540 |
|
EBITDA
|
7,803.3320 | 1,785.4940 | -240.2710 | -1,850.0640 | -5,955.6710 |
|
Normalized EBITDA
|
7,874.0510 | 2,542.8950 | 489.7040 | -1,384.2530 | -1,547.7610 |
|
Normalized Income
|
6,799.2472 | 1,810.9231 | 308.5680 | -1,492.6420 | -1,587.3100 |
12/31/2022 - 2/28/2023
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