Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
81,108.2420
48,517.9850
31,901.3780
20,761.6340
16,335.7880
Cost of Revenue
44,851.6200
38,162.9800
34,092.3830
23,240.4220
16,525.0430
Gross Profit
36,256.6220
10,355.0050
-2,191.0050
-2,478.7880
-189.2550
Operating Expense
11,217.5680
9,905.0060
8,939.6060
7,192.2820
2,422.2420
Operating Income
25,039.0540
449.9990
-11,130.6110
-9,671.0700
-2,611.4970
Net Non Operating Interest Income Expense
720.2400
275.5560
161.3160
470.6350
196.2360
Other Income Expense
-8,785.8950
-8,996.6950
14.2860
509.5660
-174.1970
Pretax Income
16,973.3990
-8,271.1400
-10,284.7430
-8,690.8690
-2,589.4580
Tax Provision
10,995.0940
1,988.2660
-509.5870
3,738.1570
573.3290
Net Income Common Stockholders
5,978.3050
-10,259.4060
-9,775.1560
-12,429.0260
-3,162.7870
Diluted NI Available to Com Stockholders
5,978.3050
-10,259.4060
-9,775.1560
-12,429.0260
-3,162.7870
Basic EPS
0.01
-0.04
-0.04
-0.07
-0.02
Diluted EPS
0.01
-0.04
-0.04
-0.07
-0.02
Basic Average Shares
324,915.1220
279,270.1590
234,399.5650
180,702.4230
147,277.1710
Diluted Average Shares
327,663.4570
279,270.1590
234,399.5650
180,702.4230
147,277.1710
Total Operating Income as Reported
16,299.3510
-8,327.5420
-10,954.2690
-6,488.6220
-2,611.4970
Rent Expense Supplemental
--
--
--
538.1630
379.8840
Total Expenses
56,069.1880
48,067.9860
43,031.9890
30,432.7040
18,947.2850
Net Income from Continuing & Discontinued Operation
5,978.3050
-10,259.4060
-9,775.1560
-12,429.0260
-3,162.7870
Normalized Income
11,249.8420
-3,600.0524
-9,788.7342
-12,796.0918
-2,992.4342
Interest Income
747.8020
325.2920
237.5280
480.4210
265.4070
Interest Expense
27.5620
49.7360
76.2120
9.7860
69.1710
Net Interest Income
720.2400
275.5560
161.3160
470.6350
196.2360
EBIT
17,000.9610
-8,221.4040
-10,208.5310
-8,681.0830
-2,520.2870
EBITDA
19,641.6190
-5,499.1520
-6,974.4010
-6,678.2660
-1,110.0210
Reconciled Cost of Revenue
42,348.5410
35,579.3930
30,985.3130
23,240.4220
16,525.0430
Reconciled Depreciation
2,640.6580
2,722.2520
3,234.1300
2,002.8170
1,410.2660
Net Income from Continuing Operation Net Minority Interest
5,978.3050
-10,259.4060
-9,775.1560
-12,429.0260
-3,162.7870
Total Unusual Items Excluding Goodwill
-8,785.8950
-8,996.6950
14.2860
496.1690
-230.0510
Total Unusual Items
-8,785.8950
-8,996.6950
14.2860
496.1690
-230.0510
Normalized EBITDA
28,427.5140
3,497.5430
-6,988.6870
-7,174.4350
-879.9700
Tax Rate for Calcs
0.0004
0.0003
0
0.0003
0.0003
Tax Effect of Unusual Items
-3,514.3580
-2,337.3414
0.7078
129.1032
-59.6982
12/31/2022 - 8/8/1996
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