Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,205.6130
1,564.8230
2,501.6600
1,120.6220
601.1310
Cost of Revenue
1,127.3120
1,395.5240
2,814.8350
915.5980
803.1440
Gross Profit
78.3010
169.2990
-313.1750
205.0240
-202.0130
Operating Expense
11,028.6810
11,597.9540
18,174.1440
13,906.7480
1,640.1620
Operating Income
-10,950.3800
-11,428.6550
-18,487.3190
-13,701.7240
-1,842.1750
Net Non Operating Interest Income Expense
--
--
0
-171
0
Other Income Expense
-7,930.2460
-14,093.9630
-4,266.8590
-1,875
--
Pretax Income
-19,143.6400
-25,522.6180
-22,754.1780
-15,747.7240
-1,842.1750
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-19,159.7130
-25,522.6180
-22,754.1780
-15,747.7240
-1,842.1750
Diluted NI Available to Com Stockholders
-19,159.7130
-25,522.6180
-22,754.1780
-15,747.7240
-1,842.1750
Basic EPS
6.89
-351.00
-14.43k
-11.42k
-23.32k
Diluted EPS
6.89
-351.00
-14.43k
-11.42k
-23.32k
Basic Average Shares
173.2000
72.8150
1.5760
1.3790
0.0790
Diluted Average Shares
173.2000
72.8150
1.5760
1.3790
0.0790
Total Operating Income as Reported
-10,950.3800
-11,428.6550
-18,487.3190
-15,576.7240
-1,842.1750
Total Expenses
12,155.9930
12,993.4780
20,988.9790
14,822.3460
2,443.3060
Net Income from Continuing & Discontinued Operation
-19,159.7130
-25,522.6180
-22,754.1780
-15,747.7240
-1,842.1750
Normalized Income
-9,213.1320
-11,395.1180
-18,259.8520
-13,872.7240
-1,842.1750
Interest Expense
--
--
0
171
0
Net Interest Income
--
--
0
-171
0
EBIT
-4,786.6630
-11,428.6550
-18,487.3190
-15,576.7240
-1,842.1750
EBITDA
-4,733.6210
-11,392.6400
-18,487.3190
-15,368.3910
-1,592.1750
Reconciled Cost of Revenue
1,127.3120
1,395.5240
2,814.8350
915.5980
803.1440
Reconciled Depreciation
53.0420
36.0150
0
208.3330
250
Net Income from Continuing Operation Net Minority Interest
-19,159.7130
-25,522.6180
-22,754.1780
-15,747.7240
-1,842.1750
Total Unusual Items Excluding Goodwill
-9,946.5810
-14,127.5000
-4,494.3260
-1,875
0
Total Unusual Items
-9,946.5810
-14,127.5000
-4,494.3260
-1,875
0
Normalized EBITDA
5,212.9600
2,734.8600
-13,992.9930
-13,493.3910
-1,592.1750
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 8/10/2023
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