Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
27,027.75
18,219.47
10,061.05
5,685.99
475.18
Cost of Revenue
10,524.25
5,602.64
438.14
3,798.21
716.10
Gross Profit
16,503.51
12,616.83
9,622.90
1,887.77
-240.93
Operating Expense
44,869.96
44,577.60
51,323.46
34,387.99
6,855.60
Operating Income
-28,366.45
-31,960.77
-41,700.56
-32,500.22
-7,096.53
Net Non Operating Interest Income Expense
-3,694.23
-3,509.49
-2,302.70
-177.44
0.59
Other Income Expense
2,993.39
10,573.73
403.05
-20,649.58
118.16
Pretax Income
-29,067.30
-24,896.52
-43,600.20
-53,327.24
-6,977.78
Tax Provision
-5.19
0
1.60
1.95
0.80
Net Income Common Stockholders
-35,874.37
-36,611.67
-57,687.29
-53,329.19
-6,978.58
Diluted NI Available to Com Stockholders
-35,874.37
-36,611.67
-57,687.29
-53,329.19
-6,978.58
Basic EPS
-11.13
-12.15
-27.00
-36.45
-1.41
Diluted EPS
-11.13
-12.15
-27.00
-36.45
-1.41
Basic Average Shares
3,376.22
3,035.91
2,134.63
1,464.30
4,949.96
Diluted Average Shares
3,376.22
3,035.91
2,134.63
1,464.30
4,949.96
Total Operating Income as Reported
-28,366.45
-31,960.77
-41,700.56
-39,346
-7,096.53
Total Expenses
55,394.20
50,180.24
51,761.60
38,186.21
7,571.70
Net Income from Continuing & Discontinued Operation
-35,874.37
-36,611.67
-57,687.29
-53,329.19
-6,978.58
Normalized Income
-31,925.10
-34,482.27
-43,589.16
-32,338.80
-6,978.58
Interest Income
--
--
--
--
0.59
Interest Expense
3,694.23
3,509.49
2,302.70
177.44
--
Net Interest Income
-3,694.23
-3,509.49
-2,302.70
-177.44
0.59
EBIT
-25,373.06
-21,387.04
-41,297.51
-53,149.80
-7,096.53
EBITDA
-18,087.84
-14,772.46
-38,038.70
-50,707.09
-6,201.49
Reconciled Cost of Revenue
10,416.79
4,875.96
438.14
3,798.21
663.27
Reconciled Depreciation
7,285.22
6,614.58
3,258.81
2,442.71
895.03
Net Income from Continuing Operation Net Minority Interest
-29,062.11
-24,896.52
-43,601.80
-53,329.19
-6,978.58
Total Unusual Items Excluding Goodwill
2,863.50
9,585.75
-16
-20,990.39
0
Total Unusual Items
2,863.50
9,585.75
-16
-20,990.39
0
Normalized EBITDA
-20,951.34
-24,358.21
-38,022.70
-29,716.71
-6,201.49
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0.51
0
-3.36
0
0
12/31/2022 - 7/7/2021
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