Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
83,306.4760
60,839.2260
20,701.8980
14,000.2130
22,124.2570
Cost of Revenue
76,570.3460
55,612.0700
18,942.9990
12,695.4960
20,859.5900
Gross Profit
6,736.1300
5,227.1560
1,758.8990
1,304.7170
1,264.6670
Operating Expense
8,902.8330
5,992.9050
4,170.3370
2,918.1130
7,932.0030
Operating Income
-2,166.7030
-765.7490
-2,411.4380
-1,613.3960
-6,667.3360
Net Non Operating Interest Income Expense
-235.4050
-656.4480
-1,239.9580
-3,466.8930
-1,526.4390
Other Income Expense
-7,102.5000
-15,454.4690
392.2520
-547.6050
-2,701.1360
Pretax Income
-9,504.6080
-16,876.6660
-3,259.1440
-5,627.8940
-10,894.9110
Tax Provision
--
-54.5000
-109
0
-66.7000
Net Income Common Stockholders
-9,469.1080
-16,822.1660
-1,973.1920
-13,427.2230
-10,561.9560
Diluted NI Available to Com Stockholders
-9,469.1080
-16,822.1660
-1,973.1920
-13,427.2230
-10,561.9560
Basic EPS
-0.03
-0.14
-0.06
-0.47
-0.39
Diluted EPS
-0.03
-0.14
-0.06
-0.47
-0.39
Basic Average Shares
180,800.4580
121,682.2650
32,648.5190
28,568.3820
28,158.9130
Diluted Average Shares
180,800.4580
121,682.2650
32,648.5190
28,568.3820
28,158.9130
Total Expenses
85,473.1790
61,604.9750
23,113.3360
15,613.6090
28,791.5930
Net Income from Continuing & Discontinued Operation
-9,469.1080
-16,822.1660
-1,973.1920
-13,427.2230
-10,561.9560
Normalized Income
-2,366.6000
-1,417.1169
-3,579.2241
-5,080.2890
-7,849.2687
Interest Income
8.0820
19.4590
0
--
--
Interest Expense
243.4870
675.9070
1,239.9580
3,466.8930
1,526.4390
Net Interest Income
-235.4050
-656.4480
-1,239.9580
-3,466.8930
-1,526.4390
EBIT
-9,261.1210
-16,200.7590
-2,019.1860
-2,161.0010
-9,368.4720
EBITDA
-8,974.1270
-15,967.8580
-1,853.9860
-1,995.8010
-9,249.5930
Reconciled Cost of Revenue
76,570.3460
55,612.0700
18,942.9990
12,695.4960
20,859.5900
Reconciled Depreciation
286.9940
232.9010
165.2000
165.2000
118.8790
Net Income from Continuing Operation Net Minority Interest
-9,469.1080
-16,822.1660
-3,150.1440
-5,627.8940
-10,561.9560
Total Unusual Items Excluding Goodwill
-7,102.5080
-15,454.9580
443.9270
-547.6050
-2,729.3970
Total Unusual Items
-7,102.5080
-15,454.9580
443.9270
-547.6050
-2,729.3970
Normalized EBITDA
-1,871.6190
-512.9000
-2,297.9130
-1,448.1960
-6,520.1960
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
-49.9089
14.8469
0
-16.7097
12/31/2022 - 9/25/2008
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