Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,638.60
3,363.54
3,180.57
2,193.79
1,616.61
Cost of Revenue
1,757.43
1,575.06
1,348.71
902.01
610.01
Gross Profit
1,881.17
1,788.48
1,831.85
1,291.79
1,006.60
Operating Expense
17,860.37
11,879.85
5,875.97
6,084.37
4,740.32
Operating Income
-15,979.20
-10,091.37
-4,044.11
-4,792.58
-3,733.72
Net Non Operating Interest Income Expense
441.41
254.84
242.72
278.74
107.08
Other Income Expense
-14,913.76
-13,963.18
-4,048.16
29.01
3,399.14
Pretax Income
-30,451.56
-23,799.71
-7,849.56
-4,484.83
-227.50
Tax Provision
-102.88
-74.76
160.80
80.92
9.72
Net Income Common Stockholders
-30,348.68
-23,724.95
-8,010.36
-4,565.75
-237.22
Diluted NI Available to Com Stockholders
-30,348.68
-23,724.95
-8,010.36
-4,565.75
-237.22
Basic EPS
-3.20
-2.68
-1.32
-0.95
-0.09
Diluted EPS
-3.20
-2.68
-1.32
-0.95
-0.09
Basic Average Shares
11,422.20
8,850.96
6,076.05
4,829.64
2,415.12
Diluted Average Shares
11,422.20
8,850.96
6,076.05
4,829.64
2,415.12
Rent Expense Supplemental
--
237.55
183.07
187.29
76.16
Total Expenses
19,617.80
13,454.90
7,224.68
6,986.38
5,350.33
Net Income from Continuing & Discontinued Operation
-30,348.68
-23,724.95
-8,010.36
-4,565.75
-237.22
Normalized Income
-22,286.12
-16,608.08
-7,476.51
-4,842.35
-890.62
Interest Income
381.52
264.13
269.77
293.48
117.30
Interest Expense
-59.89
9.30
27.05
14.73
10.22
Net Interest Income
441.41
254.84
242.72
278.74
107.08
EBIT
-30,511.44
-23,790.41
-7,822.50
-4,470.10
-217.29
EBITDA
-30,511.44
-23,685.02
-7,709.31
-4,315.82
-81.03
Reconciled Cost of Revenue
1,757.43
1,575.06
1,348.71
902.01
610.01
Reconciled Depreciation
--
105.39
113.20
154.28
136.26
Net Income from Continuing Operation Net Minority Interest
-30,348.68
-23,724.95
-8,010.36
-4,565.75
-237.22
Total Unusual Items Excluding Goodwill
-8,089.89
-7,139.30
-693.31
359.22
848.58
Total Unusual Items
-8,089.89
-7,139.30
-693.31
359.22
848.58
Normalized EBITDA
-22,421.56
-16,545.72
-7,016
-4,675.04
-929.60
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-27.33
-22.43
-159.46
82.62
195.17
12/31/2022 - 8/25/2022
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