Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
31,851.25
11,199.22
5,565.32
0
0
Cost of Revenue
20,779.65
7,292.37
4,019.07
0
0
Gross Profit
11,071.60
3,906.85
1,546.25
0
0
Operating Expense
40,858.51
29,058.91
8,464.69
2,383.46
1,171.93
Operating Income
-29,786.91
-25,152.06
-6,918.44
-2,383.46
-1,171.93
Net Non Operating Interest Income Expense
4,214.75
1,830.43
-115.84
0
0.15
Other Income Expense
--
4,091.77
-24,959.55
--
--
Pretax Income
-6,499.41
-19,229.87
-31,993.83
-2,383.46
-1,171.78
Tax Provision
--
-36.25
-13.36
0
0
Net Income Common Stockholders
-6,463.16
-19,193.62
-31,980.47
-2,383.46
-1,171.78
Diluted NI Available to Com Stockholders
-6,463.16
-19,193.62
-31,980.47
-2,383.46
-1,171.78
Basic EPS
-0.14
-0.74
-3.84
-0.31
-0.15
Diluted EPS
-0.14
-0.74
-3.84
-0.31
-0.15
Basic Average Shares
38,651.64
26,015.54
8,325.13
7,617.26
7,617.26
Diluted Average Shares
38,976.58
26,015.54
8,325.13
7,617.26
8,717.26
Total Operating Income as Reported
-29,786.91
-25,152.06
-16,991.77
-2,383.46
-1,171.93
Total Expenses
61,638.16
36,351.28
12,483.76
2,383.46
1,171.93
Net Income from Continuing & Discontinued Operation
-6,463.16
-19,193.62
-31,980.47
-2,383.46
-1,171.78
Normalized Income
-25,535.90
-23,277.61
-7,020.92
-2,383.46
-1,171.78
Interest Income
4,215.92
1,830.94
1.15
0
0.15
Interest Expense
1.17
0.52
116.98
0
--
Net Interest Income
4,214.75
1,830.43
-115.84
0
0.15
EBIT
-6,498.24
-19,229.35
-31,876.85
-2,383.46
-1,171.93
EBITDA
-6,258.03
-19,088.08
-31,804.69
-2,377.86
-1,171.04
Reconciled Cost of Revenue
21,270.62
7,292.37
4,019.07
0
0
Reconciled Depreciation
-250.75
141.27
72.16
5.60
0.89
Net Income from Continuing Operation Net Minority Interest
-6,463.16
-19,193.62
-31,980.47
-2,383.46
-1,171.78
Total Unusual Items Excluding Goodwill
19,072.75
4,091.77
-24,959.55
0
--
Total Unusual Items
19,072.75
4,091.77
-24,959.55
0
--
Normalized EBITDA
-25,330.77
-23,179.85
-6,845.13
-2,377.86
-1,171.04
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
7.77
0
0
0
12/31/2022 - 2/14/2024
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