Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
45,020.5700
45,020.5700
48,493.8970
35,838.7800
20,009.9940
Cost of Revenue
31,041.5130
31,041.5130
30,755.3400
23,187.3960
12,268.7980
Gross Profit
13,979.0570
13,979.0570
17,738.5570
12,651.3840
7,741.1960
Operating Expense
23,941.1370
23,941.1370
65,041.6490
19,444.9750
11,090.2720
Operating Income
-9,962.0800
-9,962.0800
-47,303.0920
-6,793.5910
-3,349.0760
Net Non Operating Interest Income Expense
-909.0650
-909.0650
-8,146.0990
-279.6180
-126.0350
Other Income Expense
-38,724.5820
-38,724.5820
-29,834.7750
5,266.3380
-8,166.8340
Pretax Income
-49,595.7270
-49,595.7270
-85,283.9660
-1,806.8710
-11,641.9450
Tax Provision
-5,038.8640
-5,038.8640
-307.2460
-591.0820
-247.1770
Net Income Common Stockholders
-44,550.8180
-44,550.8180
-85,004.6920
-804.9770
-11,014.1310
Diluted NI Available to Com Stockholders
-44,550.8180
-44,550.8180
-85,004.6920
-804.9770
-11,014.1310
Basic EPS
-25.91
-25.91
-69.27
-0.65
-8.83
Diluted EPS
-25.91
-25.91
-69.27
-0.65
-8.83
Basic Average Shares
1,719.5270
1,719.5270
1,227.0640
1,247.2840
1,247.2840
Diluted Average Shares
1,719.5270
1,719.5270
1,227.0640
1,247.2840
1,247.2840
Total Operating Income as Reported
-49,584.0020
-49,584.0020
-76,344.2020
-7,395.6110
-3,416.6840
Total Expenses
54,982.6500
54,982.6500
95,796.9890
42,632.3710
23,359.0700
Net Income from Continuing & Discontinued Operation
-44,550.8180
-44,550.8180
-85,004.6920
-804.9770
-11,014.1310
Normalized Income
-9,223.9677
-9,223.9677
-55,925.9814
-602.7332
-10,897.3806
Interest Income
18.5570
18.5570
21.7730
19.3400
10.9940
Interest Expense
699.8200
699.8200
8,127.8000
293.6360
136.6530
Net Interest Income
-909.0650
-909.0650
-8,146.0990
-279.6180
-126.0350
EBIT
-48,895.9070
-48,895.9070
-77,156.1660
-1,513.2350
-11,505.2920
EBITDA
-45,600.9300
-45,600.9300
-73,915.5980
1,322.3220
-10,013.6380
Reconciled Cost of Revenue
31,041.5130
31,041.5130
30,755.3400
23,187.3960
12,268.7980
Reconciled Depreciation
3,294.9770
3,294.9770
3,240.5680
2,835.5570
1,491.6540
Net Income from Continuing Operation Net Minority Interest
-44,550.8180
-44,550.8180
-85,004.6920
-804.9770
-11,014.1310
Total Unusual Items Excluding Goodwill
-39,321.9070
-39,321.9070
-29,183.8490
-300.5690
-119.2830
Total Unusual Items
-39,321.9070
-39,321.9070
-29,183.8490
-300.5690
-119.2830
Normalized EBITDA
-6,279.0230
-6,279.0230
-44,731.7490
1,622.8910
-9,894.3550
Tax Rate for Calcs
0.0001
0.0001
0
0.0003
0
Tax Effect of Unusual Items
-3,995.0567
-3,995.0567
-105.1384
-98.3252
-2.5326
12/31/2022 - 2/22/2022
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