Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
1,239.3110
596.8170
510.3600
350.1310
Cost of Revenue
872.4660
429.4070
355.0040
196.6860
Gross Profit
366.8450
167.4100
155.3560
153.4450
Operating Expense
6,915.5420
5,435.7280
1,617.7790
160.5610
Operating Income
-6,548.6970
-5,268.3180
-1,462.4230
-7.1160
Net Non Operating Interest Income Expense
114.4280
80.1620
11.0360
-1.8540
Other Income Expense
6,740.0070
-3,124.6910
64.9080
26.6200
Pretax Income
305.7380
-8,312.8470
-1,386.4790
17.6500
Tax Provision
-0.0240
-1.5310
25.0800
4.0900
Net Income Common Stockholders
305.7620
-8,311.3160
-1,411.5590
13.5600
Diluted NI Available to Com Stockholders
305.7620
-8,311.3160
-1,411.5590
13.5600
Total Operating Income as Reported
-6,552.5450
-5,271.7210
-1,461.9300
-9.8470
Total Expenses
7,788.0080
5,865.1350
1,972.7830
357.2470
Net Income from Continuing & Discontinued Operation
305.7620
-8,311.3160
-1,411.5590
13.5600
Normalized Income
-3,698.9938
-5,142.3592
-1,411.9534
15.6582
Interest Income
114.4280
80.1620
11.8080
0.2900
Interest Expense
--
0
0.7720
2.1440
Net Interest Income
114.4280
80.1620
11.0360
-1.8540
EBIT
-9,593.2260
-8,312.8470
-1,385.7070
19.7940
EBITDA
-9,382.6260
-8,103.2870
-1,280.9720
22.2460
Reconciled Cost of Revenue
872.4660
236.0930
260.4680
196.6860
Reconciled Depreciation
210.6000
209.5600
104.7350
2.4520
Net Income from Continuing Operation Net Minority Interest
305.7620
-8,311.3160
-1,411.5590
13.5600
Total Unusual Items Excluding Goodwill
6,674.5930
-3,171.4940
0.4930
-2.7310
Total Unusual Items
6,674.5930
-3,171.4940
0.4930
-2.7310
Normalized EBITDA
-16,057.2190
-4,931.7930
-1,281.4650
24.9770
Tax Rate for Calcs
0.0004
0
0.0002
0.0002
Tax Effect of Unusual Items
2,669.8372
-2.5372
0.0986
-0.6328
12/31/2023 - 7/17/2026
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