Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
27,840.9550
22,085.3430
8,005.0050
5,411.6040
2,734.4960
Cost of Revenue
12,546.0430
10,005.3930
3,211.0110
2,448.9690
1,527.9850
Gross Profit
15,294.9120
12,079.9500
4,793.9940
2,962.6350
1,206.5110
Operating Expense
30,040.4630
17,752.9300
6,233.1930
4,047.6760
3,219.6330
Operating Income
-14,745.5510
-5,672.9800
-1,439.1990
-1,085.0410
-2,013.1220
Net Non Operating Interest Income Expense
-908.9870
-962.5430
-833.7390
-700.7850
-266.6390
Other Income Expense
-666.6590
-672.8280
-178.1000
-43.5070
-463.1910
Pretax Income
-16,321.1970
-7,308.3510
-2,451.0380
-1,829.3330
-2,742.9520
Tax Provision
5.6700
5.6700
-106.9480
0
--
Net Income Common Stockholders
-15,950.6220
-7,244.9580
-2,265.9390
-1,921.9960
-2,742.9520
Diluted NI Available to Com Stockholders
-15,950.6220
-7,244.9580
-2,265.9390
-1,921.9960
-2,742.9520
Basic EPS
-0.12
-0.06
-0.02
-0.02
-0.03
Diluted EPS
-0.12
-0.06
-0.02
-0.02
-0.03
Basic Average Shares
138,581.7580
129,970.6400
120,942.4100
108,574.1420
105,999.5540
Diluted Average Shares
138,581.7580
129,970.6400
120,942.4100
108,574.1420
105,999.5540
Total Operating Income as Reported
9,155.2030
-5,672.9800
-1,439.1990
-1,085.0410
--
Total Expenses
42,586.5060
27,758.3230
9,444.2040
6,496.6450
4,747.6180
Net Income from Continuing & Discontinued Operation
-15,950.6220
-7,244.9580
-2,265.9390
-1,921.9960
-2,742.9520
Normalized Income
-15,471.5580
-6,689.5370
-1,998.0660
-1,878.4890
-2,230.3000
Interest Income
195.3750
193.3220
111.0270
9.3960
--
Interest Expense
1,104.3620
1,155.8650
944.7660
710.1810
266.6390
Net Interest Income
-908.9870
-962.5430
-833.7390
-700.7850
-266.6390
EBIT
-15,216.8350
-6,152.4860
-1,506.2720
-1,119.1520
-2,476.3130
EBITDA
-14,067.3640
-5,189.6330
-1,065.7270
-678.2800
-1,938.6460
Reconciled Cost of Revenue
12,546.0430
10,005.3930
3,211.0110
2,448.9690
1,527.9850
Reconciled Depreciation
1,149.4710
962.8530
440.5450
440.8720
537.6670
Net Income from Continuing Operation Net Minority Interest
-15,848.2290
-7,175.8950
-2,187.7880
-1,921.9960
-2,742.9520
Total Unusual Items Excluding Goodwill
-627.7850
-657.0630
-198.3780
-43.5070
-512.6520
Total Unusual Items
-627.7850
-657.0630
-198.3780
-43.5070
-512.6520
Normalized EBITDA
-13,439.5790
-4,532.5700
-867.3490
-634.7730
-1,425.9940
Tax Rate for Calcs
0.0004
0.0003
0
0
0
Tax Effect of Unusual Items
-251.1140
-170.7050
-8.6560
0
0
12/31/2022 - 7/18/2018
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