Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,412.0180
2,661.6690
1,636.4400
1,152.4790
659.7880
Cost of Revenue
2,634.4750
2,094.2180
1,421.2500
1,271.8080
716.0770
Gross Profit
777.5430
567.4510
215.1900
-119.3290
-56.2890
Operating Expense
9,274.3680
9,062.4150
8,138.8920
6,736.2130
5,520.3730
Operating Income
-8,496.8250
-8,494.9640
-7,923.7020
-6,855.5420
-5,576.6620
Net Non Operating Interest Income Expense
--
--
0
-3.0360
-105.1710
Other Income Expense
810.2470
903.7750
157.1870
195.1500
--
Pretax Income
-7,686.5780
-7,591.1890
-7,766.5150
-6,663.4280
-5,681.8330
Net Income Common Stockholders
-7,686.5780
-7,591.1890
-7,766.5150
-6,663.4280
-5,681.8330
Diluted NI Available to Com Stockholders
-7,686.5780
-7,591.1890
-7,766.5150
-6,663.4280
-5,681.8330
Basic EPS
-1.16
-1.90
-5.19
-10.87
-17.40
Diluted EPS
-1.16
-1.90
-5.19
-10.87
-17.40
Basic Average Shares
5,736.7220
3,991.8180
1,496.3570
613
326.4470
Diluted Average Shares
5,736.7220
3,991.8180
1,496.3570
613
326.4470
Total Expenses
11,908.8430
11,156.6330
9,560.1420
8,008.0210
6,236.4500
Net Income from Continuing & Discontinued Operation
-7,686.5780
-7,591.1890
-7,766.5150
-6,663.4280
-5,681.8330
Normalized Income
-7,686.5780
-7,591.1890
-7,766.5150
-6,663.4280
-5,681.8330
Interest Expense
--
--
0
3.0360
105.1710
Net Interest Income
--
--
0
-3.0360
-105.1710
EBIT
-8,496.8250
-8,494.9640
-7,923.7020
-6,660.3920
-5,576.6620
EBITDA
-8,376.8620
-8,359.6220
-7,774.3160
-6,575.1350
-5,544.0950
Reconciled Cost of Revenue
2,634.4750
2,094.2180
1,421.2500
1,271.8080
716.0770
Reconciled Depreciation
119.9630
135.3420
149.3860
85.2570
32.5670
Net Income from Continuing Operation Net Minority Interest
-7,686.5780
-7,591.1890
-7,766.5150
-6,663.4280
-5,681.8330
Normalized EBITDA
-8,376.8620
-8,359.6220
-7,774.3160
-6,575.1350
-5,544.0950
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 8/15/2022
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