Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
16,964.1670
18,080.1610
31,297.3930
10,425.6590
8,941.8350
Cost of Revenue
18,932.9390
20,396.2580
23,688.8460
8,808.2570
9,455.8050
Gross Profit
-1,968.7720
-2,316.0970
7,608.5470
1,617.4020
-513.9700
Operating Expense
24,870.0150
30,232.6690
39,240.6870
44,861.8870
51,697.0420
Operating Income
-26,838.7870
-32,548.7660
-31,632.1400
-43,244.4850
-52,211.0120
Net Non Operating Interest Income Expense
-419.1620
-452.9900
-183.6620
402.4140
-844.2310
Other Income Expense
-39,979.2350
-35,937.3770
-2,332.6470
-3,218.9410
-59,090.0200
Pretax Income
-67,237.1840
-68,939.1330
-34,148.4490
-46,061.0120
-112,145.2630
Tax Provision
-160.9480
-52.9200
-35.5240
8.9880
0
Net Income Common Stockholders
-71,914.9910
-72,981.7730
-44,866.8130
-54,199.3250
-110,088.2410
Diluted NI Available to Com Stockholders
-71,914.9910
-72,981.7730
-44,866.8130
-54,199.3250
-110,088.2410
Basic EPS
-68.44
-87.21
-87.28
-106.80
-250.80
Diluted EPS
-68.44
-87.21
-87.28
-106.80
-250.80
Basic Average Shares
1,366.4200
836.8130
514.0220
507.0780
438.8720
Diluted Average Shares
1,366.4200
836.8130
514.0220
507.0780
438.8720
Total Operating Income as Reported
-29,756.2150
-32,548.7660
-31,841.2700
-43,244.4850
-55,229.9170
Total Expenses
43,802.9540
50,628.9270
62,929.5330
53,670.1440
61,152.8470
Net Income from Continuing & Discontinued Operation
-71,914.9910
-72,981.7730
-44,866.8130
-54,199.3250
-110,088.2410
Normalized Income
-28,124.3717
-34,319.2484
-32,258.4385
-42,155.4130
-57,519.8590
Interest Expense
--
--
--
--
844.2310
Net Interest Income
-419.1620
-452.9900
-183.6620
402.4140
-844.2310
EBIT
-30,880.6450
-32,548.7660
-31,632.1400
-43,244.4850
-52,211.0120
EBITDA
-30,880.6450
-28,424.6520
-24,982.9620
-37,078.2610
-49,640.2870
Reconciled Cost of Revenue
18,932.9390
20,396.2580
23,688.8460
8,808.2570
9,455.8050
Reconciled Depreciation
--
4,124.1140
6,649.1780
6,166.2240
2,570.7250
Net Income from Continuing Operation Net Minority Interest
-66,992.7090
-68,846.0560
-34,071.1210
-45,908.5700
-110,088.2410
Total Unusual Items Excluding Goodwill
-38,961.6010
-34,561.3690
-1,814.4970
-3,753.1570
-52,568.3820
Total Unusual Items
-38,961.6010
-34,561.3690
-1,814.4970
-3,753.1570
-52,568.3820
Normalized EBITDA
8,080.9560
6,136.7170
-23,168.4650
-33,325.1040
2,928.0950
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-93.2637
-34.5614
-1.8145
0
0
12/31/2022 - 9/25/2012
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