Breakdown
TTM
12/31/2025
12/31/2023
12/31/2022
12/31/2021
Total Revenue
74,641.3980
10,930.6450
42,086.6450
109,878.5150
103,632.7740
Cost of Revenue
68,509.0620
12,499.2690
40,241.1420
94,715.6080
94,734.2890
Gross Profit
6,132.3360
-1,568.6240
1,845.5030
15,162.9070
8,898.4850
Operating Expense
5,971.4090
6,883.6150
36,132.0260
29,453.9700
9,117.3660
Operating Income
160.9270
-8,452.2390
-34,286.5230
-14,291.0630
-218.8810
Net Non Operating Interest Income Expense
-1,673.1280
-1,832.2730
-2,015.1850
-223.0530
-208.9170
Other Income Expense
1,022.3730
-57.9770
-43,471.1590
-42,048.3150
-49,745.9890
Pretax Income
-489.8280
-10,342.4890
-79,772.8670
-56,562.4310
-50,173.7870
Tax Provision
-337.1420
-1,236.9990
-1,445.5250
-3,549.2460
-1,611.8190
Net Income Common Stockholders
-942.9330
-9,505.9030
-76,831.9750
-53,092.4450
-49,757.0700
Diluted NI Available to Com Stockholders
-942.9330
-9,505.9030
-76,831.9750
-53,092.4450
-49,757.0700
Basic EPS
-0.00
-0.03
-0.69
-0.54
-0.66
Diluted EPS
-0.00
-0.03
-0.69
-0.54
-0.66
Basic Average Shares
328,783.3900
310,256.0900
110,521.8540
99,002.0080
75,700.8260
Diluted Average Shares
328,783.3900
310,256.0900
110,521.8540
99,002.0080
75,700.8260
Rent Expense Supplemental
322.8300
360.1790
234.4250
173.9480
54.4430
Total Expenses
74,480.4710
19,382.8840
76,373.1680
124,169.5780
103,851.6550
Net Income from Continuing & Discontinued Operation
-942.9330
-9,505.9030
-76,831.9750
-53,092.4450
-49,757.0700
Normalized Income
-1,527.8796
-9,043.1244
-34,198.9197
-13,714.7308
-1,609.1571
Interest Income
8.8570
9.0250
27.4830
94.8960
53.2840
Interest Expense
1,562.6300
1,673.3770
1,611.2730
264.4450
221.4460
Net Interest Income
-1,673.1280
-1,832.2730
-2,015.1850
-223.0530
-208.9170
EBIT
1,072.8020
-8,669.1120
-78,161.5940
-56,297.9860
-49,952.3410
EBITDA
1,612.6290
-7,815.3220
-68,456.7030
-48,828.6500
-47,308.0710
Reconciled Cost of Revenue
68,509.0620
12,499.2690
40,241.1420
94,715.6080
94,734.2890
Reconciled Depreciation
539.8270
853.7900
9,704.8910
7,469.3360
2,644.2700
Net Income from Continuing Operation Net Minority Interest
-942.9330
-9,505.9030
-76,831.9750
-53,092.4450
-49,757.0700
Total Unusual Items Excluding Goodwill
974.9110
-525.6480
-43,419.8450
-42,014.0620
-49,745.9890
Total Unusual Items
974.9110
-525.6480
-43,419.8450
-42,014.0620
-49,745.9890
Normalized EBITDA
637.7180
-7,289.6740
-25,036.8580
-6,814.5880
2,437.9180
Tax Rate for Calcs
0.0004
0.0001
0
0.0001
0
Tax Effect of Unusual Items
389.9644
-62.8694
-786.7897
-2,636.3478
-1,598.0761
12/31/2021 - 5/23/2016
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