Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
9,510.0890
8,286.5410
398.0180
4,712.2000
6.4790
Cost of Revenue
6,898.7150
7,115.7330
97.2630
0
--
Gross Profit
2,611.3740
1,170.8080
300.7550
4,712.2000
--
Operating Expense
7,262.4240
7,423.4110
5,414.9270
5,517.1880
5,691.6020
Operating Income
-4,651.0500
-6,252.6030
-5,114.1720
-804.9880
-5,685.1230
Net Non Operating Interest Income Expense
-34.0640
-279.0750
202.4040
211.5980
93.4810
Other Income Expense
-721.4610
-725.9890
23.0460
-83.5500
25.8010
Pretax Income
-5,406.5750
-7,257.6670
-4,888.7220
-676.9400
-5,565.8410
Net Income Common Stockholders
-5,566.5050
-7,257.6660
-4,888.7220
-676.9400
-5,565.8410
Diluted NI Available to Com Stockholders
-5,566.5050
-7,257.6660
-4,888.7220
-676.9400
-5,565.8410
Basic EPS
-0.10
-0.13
-0.09
-0.01
-0.11
Diluted EPS
-0.10
-0.13
-0.09
-0.01
-0.11
Basic Average Shares
59,862.6880
54,354.5750
51,596.1090
49,894.6400
49,010.2640
Diluted Average Shares
59,862.6880
54,354.5750
51,596.1090
49,894.6400
49,010.2640
Total Expenses
14,161.1390
14,539.1440
5,512.1900
5,517.1880
5,691.6020
Net Income from Continuing & Discontinued Operation
-5,566.5050
-7,257.6660
-4,888.7220
-676.9400
-5,565.8410
Normalized Income
-4,685.1140
-6,531.6770
-4,911.7680
-593.3900
-5,591.6420
Interest Income
18.5690
34.0490
202.4040
211.5980
103.5470
Interest Expense
52.6330
313.1240
0
0
10.0660
Net Interest Income
-34.0640
-279.0750
202.4040
211.5980
93.4810
EBIT
-5,353.9420
-6,944.5430
-4,888.7220
-804.9880
-5,555.7750
EBITDA
-5,353.9420
-6,893.7830
-4,888.7220
-804.9880
-5,555.7750
Reconciled Cost of Revenue
6,898.7150
7,115.7330
97.2630
0
--
Reconciled Depreciation
--
50.7600
0
--
--
Net Income from Continuing Operation Net Minority Interest
-5,406.5750
-7,257.6660
-4,888.7220
-676.9400
-5,565.8410
Total Unusual Items Excluding Goodwill
-721.4610
-725.9890
23.0460
-83.5500
25.8010
Total Unusual Items
-721.4610
-725.9890
23.0460
-83.5500
25.8010
Normalized EBITDA
-4,632.4810
-6,167.7940
-4,911.7680
-721.4380
-5,581.5760
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 11/16/2022
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