Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
8,328.5220
9,128.6660
6,711.2250
1,681.5330
164.4280
Cost of Revenue
6,354.9570
5,452.1680
3,335.8190
455.4680
361.4900
Gross Profit
1,973.5650
3,676.4980
3,375.4060
1,226.0650
-197.0620
Operating Expense
6,228.8240
5,683.5240
4,176.7350
9,178.3890
20,729.9890
Operating Income
-4,255.2590
-2,007.0260
-801.3290
-7,952.3240
-20,927.0510
Net Non Operating Interest Income Expense
-380.7350
-286.1020
-31.7940
-18.8510
0
Other Income Expense
--
-473.0920
34.8300
-4,614.0750
-593.0630
Pretax Income
-4,967.1930
-2,766.2200
-798.2930
-12,585.2500
-21,520.1140
Tax Provision
98.6050
103.2760
111.3670
0
0
Net Income Common Stockholders
-5,063.2020
-2,866.9000
-931.7090
-12,605.3030
-22,649.0540
Diluted NI Available to Com Stockholders
-5,063.2020
-2,866.9000
-931.7090
-12,605.3030
-22,649.0540
Basic EPS
-1.85
-1.21
-0.39
-5.32
-9.56
Diluted EPS
-1.85
-1.21
-0.39
-5.32
-9.56
Basic Average Shares
2,792.2200
2,369.9950
2,369.9950
2,369.9950
2,370.1390
Diluted Average Shares
2,792.2200
2,369.9950
2,369.9950
2,369.9950
2,370.1390
Total Operating Income as Reported
1,973.5650
3,676.4980
3,375.4060
1,226.0650
-197.0620
Total Expenses
12,583.7810
11,135.6920
7,512.5540
9,633.8570
21,091.4790
Net Income from Continuing & Discontinued Operation
-5,065.7980
-2,869.4960
-909.6600
-12,585.2500
-21,520.1140
Normalized Income
-4,789.2468
-2,474.4642
-938.7431
-7,971.1750
-20,927.0510
Interest Expense
380.7350
286.1020
31.7940
18.8510
0
Net Interest Income
-380.7350
-286.1020
-31.7940
-18.8510
0
EBIT
-4,586.4580
-2,480.1180
-766.4990
-12,566.3990
-21,520.1140
EBITDA
-660.0170
1,051.2700
1,859.8330
-7,592.6700
-15,255.4140
Reconciled Cost of Revenue
6,342.8550
5,440.0660
3,335.8190
455.4680
361.4900
Reconciled Depreciation
3,926.4410
3,531.3880
2,626.3320
4,973.7290
6,264.7000
Net Income from Continuing Operation Net Minority Interest
-5,065.7980
-2,869.4960
-909.6600
-12,585.2500
-21,520.1140
Total Unusual Items Excluding Goodwill
-331.1990
-473.0920
34.8300
-4,614.0750
-593.0630
Total Unusual Items
-331.1990
-473.0920
34.8300
-4,614.0750
-593.0630
Normalized EBITDA
-328.8180
1,524.3620
1,825.0030
-2,978.5950
-14,662.3510
Tax Rate for Calcs
0.0002
0.0002
0.0002
0
0
Tax Effect of Unusual Items
-54.6478
-78.0602
5.7470
0
0
12/31/2022 - 4/10/2014
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