Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
25,118.8880
32,981.1260
39,621.2720
67,568.3530
31,820.7790
Cost of Revenue
26,327.6070
32,446.7970
33,639.2740
61,308.5610
29,626.8690
Gross Profit
-1,208.7190
534.3290
5,981.9980
6,259.7920
2,193.9100
Operating Expense
36,640.3430
23,894.6480
12,759.7190
14,805.6270
16,401.4140
Operating Income
-37,849.0620
-23,360.3190
-6,777.7210
-8,545.8350
-14,207.5040
Net Non Operating Interest Income Expense
-2,146.1790
-4,082.4090
-5,287.9200
-11,553.4770
-6,966.6060
Other Income Expense
-276,676.5310
-234,646.8560
12,220.1150
-48,957.8030
-26,444.9470
Pretax Income
-316,671.7720
-262,089.5840
154.4740
-69,057.1150
-47,619.0570
Tax Provision
48.9480
20.1550
-135.3370
0
-172.9970
Net Income Common Stockholders
-316,729.5940
-262,013.0600
708.5390
-68,320.3890
-47,258.4110
Diluted NI Available to Com Stockholders
-316,729.5940
-262,013.0600
708.5390
-68,320.3890
-47,258.4110
Basic EPS
-2.94
-4.14
0.40
-118.15
-150.95
Diluted EPS
-2.94
-4.14
0.36
-118.15
-150.95
Basic Average Shares
221,981.8430
63,237.5850
1,751.1320
578.2290
313.0720
Diluted Average Shares
221,981.8430
63,237.5850
1,981.3590
578.2290
313.0720
Total Operating Income as Reported
-76,915.1160
-57,214.5490
-8,192.5590
-10,679.8170
-15,507.5040
Total Expenses
62,967.9500
56,341.4450
46,398.9930
76,114.1880
46,028.2830
Net Income from Continuing & Discontinued Operation
-316,729.5940
-262,013.0600
708.5390
-68,320.3890
-47,258.4110
Normalized Income
-150,131.0518
-27,187.3610
-9,278.9375
-19,994.2930
-20,746.3661
Interest Expense
--
4,082.4090
5,287.9200
11,553.4770
6,966.6060
Net Interest Income
-2,146.1790
-4,082.4090
-5,287.9200
-11,553.4770
-6,966.6060
EBIT
-272,495.9180
-258,007.1750
5,442.3940
-57,503.6380
-40,652.4510
EBITDA
-271,339.1780
-255,668.1230
7,897.0550
-54,459.1070
-39,803.5180
Reconciled Cost of Revenue
26,327.6070
32,446.7970
33,639.2740
61,308.5610
29,626.8690
Reconciled Depreciation
1,156.7400
2,339.0520
2,454.6610
3,044.5310
848.9330
Net Income from Continuing Operation Net Minority Interest
-316,720.7200
-262,109.7390
289.8230
-69,057.0900
-47,258.4110
Total Unusual Items Excluding Goodwill
-277,649.4470
-234,922.3780
12,112.3550
-49,062.7970
-26,618.5190
Total Unusual Items
-277,649.4470
-234,922.3780
12,112.3550
-49,062.7970
-26,618.5190
Normalized EBITDA
6,310.2690
-20,745.7450
-4,215.3000
-5,396.3100
-13,184.9990
Tax Rate for Calcs
0.0004
0
0.0002
0
0
Tax Effect of Unusual Items
-111,059.7788
0
2,543.5946
0
-106.4741
12/31/2022 - 5/18/2022
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