Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
73,230.3570
70,179.0330
248,831.4570
440,536.6310
505,724.3110
Cost of Revenue
61,301.4150
57,760.4680
201,991.1190
424,345.6160
511,265.3340
Gross Profit
11,928.9420
12,418.5650
46,840.3380
16,191.0160
-5,541.0230
Operating Expense
33,584.1190
29,345.0340
66,974.3140
40,578.3200
74,216.1290
Operating Income
-21,655.1770
-16,926.4690
-20,133.9760
-24,387.3040
-79,757.1520
Net Non Operating Interest Income Expense
98.3830
3.4940
-551.7160
-1,357.3990
-2,088.4670
Other Income Expense
933.6210
962.5760
128.2690
-356,857.2930
-125,717.4810
Pretax Income
-20,623.1730
-15,960.3990
-20,557.4230
-382,601.9960
-207,563.1000
Tax Provision
343.8780
339.6600
12,853.5490
211.2670
-10,980.0540
Net Income Common Stockholders
-20,730.8930
-15,738.6870
-33,513.5150
-373,500.7370
-199,161.8070
Diluted NI Available to Com Stockholders
-20,730.8930
-15,738.6870
-33,513.5150
-373,500.7370
-199,161.8070
Basic EPS
5.26k
-144.00
-432.00
-5.54k
-3.02k
Diluted EPS
5.26k
-144.00
-432.00
-5.54k
-3.02k
Basic Average Shares
129.3160
115.6670
76.6770
67.2830
65.8410
Diluted Average Shares
129.3160
115.6670
76.6770
67.2830
65.8410
Total Operating Income as Reported
-21,657.4380
-16,938.9120
-20,380.9810
-382,763.5750
-207,447.2460
Total Expenses
94,885.5340
87,105.5020
268,965.4330
464,923.9360
585,481.4630
Net Income from Continuing & Discontinued Operation
-20,730.8930
-15,738.6870
-33,513.5150
-373,500.7370
-199,161.8070
Normalized Income
-20,776.3562
-15,795.2228
-33,844.9768
-16,685.0650
-80,378.6888
Interest Income
--
3.4940
--
--
--
Interest Expense
--
--
551.7160
1,357.3990
2,088.4670
Net Interest Income
98.3830
3.4940
-551.7160
-1,357.3990
-2,088.4670
EBIT
-21,655.1770
-16,926.4690
-20,005.7070
-381,244.5970
-205,474.6330
EBITDA
-21,655.1770
-15,011.7140
-17,516.8410
-323,460.9950
-96,730.8830
Reconciled Cost of Revenue
61,301.4150
57,760.4680
201,991.1190
424,345.6160
511,265.3340
Reconciled Depreciation
--
1,914.7550
2,488.8660
57,783.6020
108,743.7500
Net Income from Continuing Operation Net Minority Interest
-20,730.8930
-15,738.6870
-33,513.5150
-373,500.7370
-199,161.8070
Total Unusual Items Excluding Goodwill
75.7720
75.3810
441.9490
-356,815.6720
-125,430.9590
Total Unusual Items
75.7720
75.3810
441.9490
-356,815.6720
-125,430.9590
Normalized EBITDA
-21,730.9490
-15,087.0950
-17,958.7900
33,354.6770
28,700.0760
Tax Rate for Calcs
0.0004
0.0003
0.0003
0
0.0001
Tax Effect of Unusual Items
30.3088
18.8453
110.4873
0
-6,647.8408
12/31/2022 - 8/26/2022
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