Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
7,890.2040
7,861.0910
7,569.6300
6,399.3870
3,771.4600
Cost of Revenue
7,921.8280
7,659.9330
6,562.7020
5,130.7390
3,486.1690
Gross Profit
-31.6240
201.1580
1,006.9280
1,268.6480
285.2910
Operating Expense
42,956.3750
32,412.7630
9,923.5650
8,047.1860
8,307.5070
Operating Income
-42,987.9990
-32,211.6050
-8,916.6370
-6,778.5380
-8,022.2160
Net Non Operating Interest Income Expense
-2,664.8340
-184.8400
-102.7850
-40.6350
-129.4890
Other Income Expense
-1,116.7310
544.8100
-1,255.4740
31.2060
-905.3250
Pretax Income
-46,769.5640
-31,851.6350
-10,274.8960
-6,787.9670
-9,057.0300
Tax Provision
2.4330
6.9590
-2.6160
-6.7290
0
Net Income Common Stockholders
-46,766.0820
-31,852.8530
-10,269.9080
-6,748.5740
-9,057.0300
Diluted NI Available to Com Stockholders
-46,766.0820
-31,852.8530
-10,269.9080
-6,748.5740
-9,057.0300
Basic EPS
-0.53
-0.39
-0.14
-0.09
-0.12
Diluted EPS
-0.53
-0.39
-0.14
-0.09
-0.12
Basic Average Shares
88,333.4110
81,673.9820
74,377.7780
74,377.7780
74,377.7780
Diluted Average Shares
88,333.4110
81,673.9820
88,377.6710
88,377.6710
74,377.7780
Total Operating Income as Reported
-42,987.9990
-32,211.6050
-8,916.6370
-6,778.5380
-8,022.2160
Total Expenses
50,878.2030
40,072.6960
16,486.2670
13,177.9250
11,793.6760
Net Income from Continuing & Discontinued Operation
-46,766.0820
-31,852.8530
-10,269.9080
-6,748.5740
-9,057.0300
Normalized Income
-45,768.6372
-32,516.1066
-9,223.4945
-6,819.6734
-8,036.6700
Interest Income
98.5750
75.8360
75.1030
96.5750
3.9950
Interest Expense
2,763.4090
260.6760
177.8880
137.2100
133.4840
Net Interest Income
-2,664.8340
-184.8400
-102.7850
-40.6350
-129.4890
EBIT
-44,006.1550
-31,590.9590
-10,097.0080
-6,650.7570
-8,923.5460
EBITDA
-42,382.7160
-30,016.9530
-8,755.5540
-5,702.5940
-7,915.2280
Reconciled Cost of Revenue
7,921.8280
7,659.9330
6,562.7020
5,130.7390
3,486.1690
Reconciled Depreciation
1,623.4390
1,574.0060
1,341.4540
948.1630
1,008.3180
Net Income from Continuing Operation Net Minority Interest
-46,766.0820
-31,852.8530
-10,269.9080
-6,748.5740
-9,057.0300
Total Unusual Items Excluding Goodwill
-1,662.4080
829.0670
-1,046.6800
71.1700
-1,020.3600
Total Unusual Items
-1,662.4080
829.0670
-1,046.6800
71.1700
-1,020.3600
Normalized EBITDA
-40,720.3080
-30,846.0200
-7,708.8740
-5,773.7640
-6,894.8680
Tax Rate for Calcs
0.0004
0.0002
0
0
0
Tax Effect of Unusual Items
-664.9632
165.8134
-0.2665
0.0706
0
12/31/2022 - 10/16/2025
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