Breakdown
TTM
3/31/2026
3/31/2025
3/31/2024
3/31/2023
Total Revenue
50,682.2200
50,682.2200
45,804.3770
20,440.6830
3,615.1370
Cost of Revenue
50,241.5600
50,241.5600
33,830.1340
11,360.4890
3,262.5880
Gross Profit
440.6600
440.6600
11,974.2430
9,080.1940
352.5490
Operating Expense
63,124.3520
63,124.3520
11,017.3650
778.4850
696.6420
Operating Income
-62,683.6920
-62,683.6920
956.8780
8,301.7090
-344.0930
Net Non Operating Interest Income Expense
-1,074.4520
-1,074.4520
-684.1190
-227.0270
-179.2100
Other Income Expense
-10,209.1260
-10,209.1260
7,252.7740
2.5390
40.5200
Pretax Income
-73,967.2700
-73,967.2700
7,525.5330
8,077.2210
-482.7830
Tax Provision
85.6000
85.6000
1,100
988.3470
0
Net Income Common Stockholders
-74,052.8700
-74,052.8700
6,425.5330
7,088.8740
-482.7830
Diluted NI Available to Com Stockholders
-74,052.8700
-74,052.8700
6,425.5330
7,088.8740
-482.7830
Basic EPS
-278.25
--
25.91
28.58
-1.95
Diluted EPS
-278.25
--
25.91
28.58
-1.95
Basic Average Shares
266.1390
--
248
248
248
Diluted Average Shares
274.1390
--
248
248
248
Total Operating Income as Reported
-68,253.7600
-68,253.7600
773.4720
8,119.8250
-344.0930
Rent Expense Supplemental
344.2080
344.2080
216.0360
0
--
Total Expenses
113,365.9120
113,365.9120
44,847.4990
12,138.9740
3,959.2300
Net Income from Continuing & Discontinued Operation
-74,052.8700
-74,052.8700
6,425.5330
7,088.8740
-482.7830
Normalized Income
-69,608.5600
-69,608.5600
1,273.0261
7,086.6457
-482.7830
Interest Income
2.1380
2.1380
44.8400
22.9950
0.4410
Interest Expense
829.0490
829.0490
656.6890
246.2620
179.6510
Net Interest Income
-1,074.4520
-1,074.4520
-684.1190
-227.0270
-179.2100
EBIT
-73,138.2210
-73,138.2210
8,182.2220
8,323.4830
-303.1320
EBITDA
-72,722.3980
-72,722.3980
11,192.4030
8,617.5660
-97.1260
Reconciled Cost of Revenue
50,241.5600
50,241.5600
33,830.1340
11,360.4890
3,262.5880
Reconciled Depreciation
415.8230
415.8230
3,010.1810
294.0830
206.0060
Net Income from Continuing Operation Net Minority Interest
-74,052.8700
-74,052.8700
6,425.5330
7,088.8740
-482.7830
Total Unusual Items Excluding Goodwill
-5,322.5270
-5,322.5270
6,034.5750
2.5390
0
Total Unusual Items
-5,322.5270
-5,322.5270
6,034.5750
2.5390
0
Normalized EBITDA
-67,399.8710
-67,399.8710
5,157.8280
8,615.0270
-97.1260
Tax Rate for Calcs
0.0002
0.0002
0.0001
0.0001
0
Tax Effect of Unusual Items
-878.2170
-878.2170
882.0681
0.3107
0
3/31/2023 - 7/23/2025
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