Breakdown
TTM
9/30/2025
9/30/2024
9/30/2023
9/30/2022
Total Revenue
2,645,760
2,246,922
1,788,179
1,176,891
593,312
Cost of Revenue
2,082,515
1,824,312
1,542,513
987,152
493,665
Gross Profit
563,245
422,610
245,666
189,739
99,647
Operating Expense
554,298
514,743
362,391
412,969
240,022
Operating Income
8,947
-92,133
-116,725
-223,230
-140,375
Other Income Expense
53,567
13,190
37,042
10,716
1,286
Pretax Income
62,514
-78,943
-79,683
-212,514
-139,089
Tax Provision
-385
-1,627
4,212
-4,620
0
Earnings from Equity Interest Net of Tax
-28,260
-13,716
-777
0
0
Net Income Common Stockholders
8,209
-16,937
-13,490
-23,866
-6,863
Diluted NI Available to Com Stockholders
8,209
-16,937
-13,490
-23,866
-6,863
Basic EPS
0.05
-0.16
-0.08
-0.37
-0.13
Diluted EPS
0.04
-0.16
-0.08
-0.37
-0.13
Basic Average Shares
120,193.87
108,670.16
95,697.37
64,338.58
54,086.38
Diluted Average Shares
126,671.41
108,670.16
95,697.37
64,338.58
54,086.38
Total Operating Income as Reported
-250
-115,006
-116,725
-223,230
-140,375
Total Expenses
2,636,813
2,339,055
1,904,904
1,400,121
733,687
Net Income from Continuing & Discontinued Operation
8,209
-16,937
-13,490
-23,866
-78,997
Normalized Income
13,727.20
5,478.54
-13,490
-23,866
-78,997
EBIT
8,947
-92,133
-116,725
-223,230
-140,375
EBITDA
50,183
-48,004
-93,245
-211,919
-134,386
Reconciled Cost of Revenue
2,082,515
1,824,312
1,542,513
987,152
493,665
Reconciled Depreciation
41,236
44,129
23,480
11,311
5,989
Net Income from Continuing Operation Net Minority Interest
8,209
-16,937
-13,490
-23,866
-78,997
Total Unusual Items Excluding Goodwill
-9,197
-22,873
0
0
--
Total Unusual Items
-9,197
-22,873
0
0
--
Normalized EBITDA
59,380
-25,131
-93,245
-211,919
-134,386
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-3,678.80
-457.46
0
0
0
9/30/2022 - 3/9/2021
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