Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
78,080,920
78,080,920
43,010,330
67,481,156
Cost of Revenue
71,203,348
71,203,348
41,911,949
60,837,065
Gross Profit
6,877,572
6,877,572
1,098,381
6,644,091
Operating Expense
69,645,499
69,645,499
4,256,181
4,440,216
Operating Income
-62,767,927
-62,767,927
-3,157,800
2,203,875
Net Non Operating Interest Income Expense
-24,165,006
-24,165,006
-970,093
-978,209
Other Income Expense
-120,741,867
-120,741,867
-183,952
2,327,463
Pretax Income
-207,674,800
-207,674,800
-4,311,845
3,553,129
Tax Provision
435,086
435,086
-753,650
760,779
Net Income Common Stockholders
-205,742,925
-205,742,925
-2,541,375
3,137,186
Diluted NI Available to Com Stockholders
-205,742,925
-205,742,925
-2,541,375
3,137,186
Basic EPS
-3.34k
--
-40.18
49.60
Diluted EPS
-3.34k
--
-40.18
49.60
Basic Average Shares
61,575.0850
--
63,246.2900
63,246.2900
Diluted Average Shares
61,575.0850
--
63,246.2900
63,246.2900
Total Operating Income as Reported
-194,727,860
-194,727,860
-3,506,892
3,497,398
Total Expenses
140,848,847
140,848,847
46,168,130
65,277,281
Net Income from Continuing & Discontinued Operation
-205,742,925
-205,742,925
-2,541,375
3,137,186
Normalized Income
-113,620,207.4800
-113,620,207.4800
-1,722,700.7887
1,531,246.1712
Interest Income
407,595
407,595
287,285
406,933
Interest Expense
3,904,290
3,904,290
1,257,378
1,385,142
Net Interest Income
-24,165,006
-24,165,006
-970,093
-978,209
EBIT
-203,770,510
-203,770,510
-3,054,467
4,938,271
EBITDA
-203,770,510
-203,770,510
-3,054,467
4,938,271
Reconciled Cost of Revenue
71,203,348
71,203,348
41,911,949
60,837,065
Reconciled Depreciation
--
--
--
88,652.1667
Net Income from Continuing Operation Net Minority Interest
-205,742,925
-205,742,925
-2,541,375
3,137,186
Total Unusual Items Excluding Goodwill
-121,214,102
-121,214,102
-992,075
2,043,480
Total Unusual Items
-121,214,102
-121,214,102
-992,075
2,043,480
Normalized EBITDA
-82,556,408
-82,556,408
-2,062,392
2,894,791
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-29,091,384.4800
-29,091,384.4800
-173,400.7887
437,540.1712
12/31/2023 - 5/14/2025
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