Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,129,008
1,129,008
822,832
568,865
162,952
Cost of Revenue
1,091,759
1,091,759
788,388
537,609
143,100
Gross Profit
37,249
37,249
34,444
31,256
19,852
Operating Expense
213,257
213,257
30,818
37,695
41,835
Operating Income
-176,008
-176,008
3,626
-6,439
-21,983
Net Non Operating Interest Income Expense
-1,294
-1,294
-764
-408
-18
Other Income Expense
4,540
4,540
1,942
2,843
7,204
Pretax Income
-172,762
-172,762
4,804
-4,004
-14,797
Tax Provision
510
510
-972
2,368
0
Net Income Common Stockholders
-173,473
-173,473
5,542
-6,209
-13,645
Diluted NI Available to Com Stockholders
-173,473
-173,473
5,542
-6,209
-13,645
Basic EPS
-22.60
-1.13
0.73
-0.82
-1.80
Diluted EPS
-22.60
-1.13
0.73
-0.82
-1.80
Basic Average Shares
7,707.2760
154,145.5340
7,590
7,590
7,590
Diluted Average Shares
7,707.2760
154,145.5340
7,590
7,590
7,590
Total Operating Income as Reported
-176,008
-176,008
3,626
-6,439
-21,983
Total Expenses
1,305,016
1,305,016
819,206
575,304
184,935
Net Income from Continuing & Discontinued Operation
-173,473
-173,473
5,542
-6,209
-13,645
Normalized Income
-173,473
-173,473
5,542
-6,209
-18,438
Interest Expense
1,294
1,294
764
408
18
Net Interest Income
-1,294
-1,294
-764
-408
-18
EBIT
-171,468
-171,468
5,568
-3,596
-14,779
EBITDA
-161,930
-161,930
14,274
6,535
-4,773
Reconciled Cost of Revenue
1,091,759
1,091,759
788,388
537,609
143,100
Reconciled Depreciation
9,538
9,538
8,706
10,131
10,006
Net Income from Continuing Operation Net Minority Interest
-173,473
-173,473
5,542
-6,209
-13,645
Total Unusual Items Excluding Goodwill
--
--
0
0
4,793
Total Unusual Items
--
--
0
0
4,793
Normalized EBITDA
-161,930
-161,930
14,274
6,535
-9,566
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 2/27/2025
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