| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
4,553.13 | 1,233.41 | 581.34 | 124.77 | 0 |
| Cost of Revenue
|
-591.21 | -143.37 | -55.19 | -14.54 | -- |
|
Gross Profit
|
3,961.92 | 1,090.04 | 526.15 | 110.23 | -- |
| Selling, General and Administrative Expenses
|
-4,347.19 | -2,323.30 | -1,954.52 | -1,602.89 | -23.32 |
|
Exploration Expenses
|
-113.61 | -52.49 | -34.04 | 0 | -- |
| Provision Expense/Write-Back
|
-530.41 | -530.41 | 0 | -- | -- |
| Other Income/Expense, Operating
|
-300.62 | -444.38 | -132.69 | -6.38 | -4.83 |
|
Operating Income/Expenses
|
-5,291.82 | -3,350.58 | -2,121.25 | -1,602.89 | -28.15 |
|
Total Operating Profit/Loss
|
-1,329.91 | -2,260.54 | -1,595.10 | -1,492.66 | -28.15 |
| Total Net Finance Income/Expense
|
130.22 | 19.70 | 36.79 | 9.12 | -- |
| Net Investment Income
|
817.60 | 191.47 | 91.74 | 0 | -- |
| Irregular Income/Expenses
|
-2,401.23 | -1,989.77 | -2,126.78 | 0 | -- |
|
Other Income/Expense, Non-Operating
|
-269.90 | -269.90 | 0 | -- | -- |
|
Non-Operating Income/Expenses, Total
|
-1,723.31 | -2,048.50 | -1,998.24 | 9.12 | -- |
|
Pretax Income
|
-3,053.22 | -4,309.04 | -3,593.34 | -1,483.54 | -28.15 |
|
Net Income from Continuing Operations
|
-3,053.22 | -4,309.04 | -3,593.34 | -1,483.54 | -28.15 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
-3,053.22 | -4,309.04 | -3,593.34 | -1,483.54 | -28.15 |
|
Net Income after Non-Controlling/Minority Interests
|
-3,053.22 | -4,309.04 | -3,593.34 | -1,483.54 | -28.15 |
|
Net Income Available to Common Stockholders
|
-3,053.22 | -4,309.04 | -3,593.34 | -1,483.54 | -28.15 |
|
Diluted Net Income Available to Common Stockholders
|
-3,053.22 | -4,309.04 | -3,593.34 | -1,483.54 | -28.15 |
| Basic EPS
|
-0.95 | -1.42 | -1.80 | -0.89 | -0.02 |
| Diluted EPS
|
-0.95 | -1.42 | -1.80 | -0.89 | -0.02 |
|
Basic Weighted Average Shares Outstanding
|
4,822.80 | 3,030.31 | 2,001.76 | 1,666 | 1,666 |
|
Diluted Weighted Average Shares Outstanding
|
5,407.25 | 3,030.31 | 2,001.76 | 1,666 | 1,666 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
-3,183.44 | -4,328.74 | -3,630.14 | -1,492.66 | -28.15 |
|
EBITDA
|
-2,592.23 | -4,185.38 | -3,574.94 | -1,478.12 | -28.15 |
|
Normalized EBITDA
|
1,465.33 | -1,299.41 | -566.37 | -734.12 | -28.15 |
|
Normalized Income
|
1,004.34 | -1,423.08 | -584.77 | -739.54 | -28.15 |
|
Total Unusual Items
|
4,057.55 | 2,885.97 | 3,008.57 | 744 | 0 |
12/31/2022 - 10/13/2026
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