Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,881.3290
606.6810
2,169.1780
917.7200
1,150.6070
Cost of Revenue
1,089.0330
404.5030
1,263.0320
606.6390
632.0700
Gross Profit
1,792.2960
202.1780
906.1460
311.0810
518.5370
Operating Expense
15,766.8810
13,916.8390
8,058.1470
6,618.0110
1,021.3800
Operating Income
-13,974.5850
-13,714.6610
-7,152.0010
-6,306.9300
-502.8430
Net Non Operating Interest Income Expense
376.6860
165.6430
-276.4600
-7.7190
-4.7980
Other Income Expense
--
-773.7610
--
--
--
Pretax Income
-14,405.5500
-14,322.7790
-7,428.4610
-6,314.6490
-507.6410
Net Income Common Stockholders
-14,405.5500
-14,322.7790
-7,428.4610
-6,314.6490
-507.6410
Diluted NI Available to Com Stockholders
-14,405.5500
-14,322.7790
-7,428.4610
-6,314.6490
-507.6410
Basic EPS
-0.75
-0.85
-0.70
-0.46
-0.04
Diluted EPS
-0.75
-0.85
-0.70
-0.46
-0.04
Basic Average Shares
19,703.8710
16,906.7240
10,613.2700
13,680.2490
13,680.2490
Diluted Average Shares
19,703.8710
16,906.7240
10,613.2700
13,680.2490
13,680.2490
Total Operating Income as Reported
-14,805.4530
-14,545.5290
-7,152.0010
-6,306.9300
-502.8430
Total Expenses
16,855.9140
14,321.3420
9,321.1790
7,224.6500
1,653.4500
Net Income from Continuing & Discontinued Operation
-14,405.5500
-14,322.7790
-7,428.4610
-6,314.6490
-507.6410
Normalized Income
-13,574.6820
-13,491.9110
-7,428.4610
-6,314.6490
-507.6410
Interest Income
389.2720
178.4760
30.0560
0.5080
0.0440
Interest Expense
12.5860
12.8330
306.5160
8.2270
4.8420
Net Interest Income
376.6860
165.6430
-276.4600
-7.7190
-4.7980
EBIT
-14,392.9640
-14,309.9460
-7,121.9450
-6,306.4220
-502.7990
EBITDA
-14,057.1750
-13,928.6160
-6,780.8620
-6,067.4130
-397.4430
Reconciled Cost of Revenue
1,003.0070
327.9760
1,194.6540
549.7860
602.5890
Reconciled Depreciation
335.7890
381.3300
341.0830
239.0090
105.3560
Net Income from Continuing Operation Net Minority Interest
-14,405.5500
-14,322.7790
-7,428.4610
-6,314.6490
-507.6410
Total Unusual Items Excluding Goodwill
-830.8680
-830.8680
0
--
--
Total Unusual Items
-830.8680
-830.8680
0
--
--
Normalized EBITDA
-13,226.3070
-13,097.7480
-6,780.8620
-6,067.4130
-397.4430
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 8/28/2024
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