Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
6,333.7220
6,814.0340
6,898.7390
13,918.3010
17,270.4000
Cost of Revenue
6,724.5660
6,621.7440
6,259.6840
12,563.6200
15,120.4630
Gross Profit
-390.8440
192.2900
639.0550
1,354.6810
2,149.9370
Operating Expense
4,415.1540
4,876.6840
5,502.2090
4,890.8150
5,714.4350
Operating Income
-4,805.9980
-4,684.3940
-4,863.1540
-3,536.1340
-3,564.4980
Net Non Operating Interest Income Expense
-1,233.4290
-949.5420
-195.3190
-194.7710
-156.1520
Other Income Expense
-3,483.8770
-3,008.7800
-298.8610
3,207.0950
-4,014.0510
Pretax Income
-9,523.3040
-8,642.7160
-5,357.3330
-523.8100
-7,734.7010
Tax Provision
0
0
-1,088
-608
-650
Net Income Common Stockholders
-9,523.3040
-8,642.7160
-4,269.3330
84.1900
-7,084.7010
Diluted NI Available to Com Stockholders
-9,523.3040
-8,642.7160
-4,269.3330
84.1900
-7,084.7010
Basic EPS
-0.06
-0.06
-0.03
0.00
-0.06
Diluted EPS
-0.06
-0.06
-0.03
0.00
-0.06
Basic Average Shares
176,970.3340
154,955.6340
141,883.7620
141,883.7620
120,094.8040
Diluted Average Shares
178,102.3120
156,087.6120
141,883.7620
141,883.7620
120,094.8040
Total Operating Income as Reported
-4,620.7850
-4,444.6830
-4,016.2060
-3,308.4500
-2,859.4580
Total Expenses
11,139.7200
11,498.4280
11,761.8930
17,454.4350
20,834.8980
Net Income from Continuing & Discontinued Operation
-9,523.3040
-8,642.7160
-4,269.3330
84.1900
-7,084.7010
Normalized Income
-5,955.3270
-5,549.8360
-4,030.1234
-2,288.4189
-3,362.1801
Interest Income
--
--
0
16.8230
14.4960
Interest Expense
1,233.4290
949.5420
195.3190
211.5940
170.6480
Net Interest Income
-1,233.4290
-949.5420
-195.3190
-194.7710
-156.1520
EBIT
-8,289.8750
-7,693.1740
-5,162.0140
-312.2160
-7,564.0530
EBITDA
-6,509.5720
-5,437.1220
-2,961.0140
1,888.3720
-5,660.5830
Reconciled Cost of Revenue
6,724.5660
6,621.7440
6,259.6850
12,563.6200
15,120.4630
Reconciled Depreciation
1,780.3030
2,256.0520
2,200.9990
2,200.5880
1,903.4700
Net Income from Continuing Operation Net Minority Interest
-9,523.3040
-8,642.7160
-4,269.3330
84.1900
-7,084.7010
Total Unusual Items Excluding Goodwill
-3,567.9770
-3,092.8800
-300.1700
3,207.0950
-4,064.0510
Total Unusual Items
-3,567.9770
-3,092.8800
-300.1700
3,207.0950
-4,064.0510
Normalized EBITDA
-2,941.5950
-2,344.2420
-2,660.8440
-1,318.7230
-1,596.5320
Tax Rate for Calcs
0
0
0.0002
0.0003
0.0001
Tax Effect of Unusual Items
0
0
-60.9604
834.4861
-341.5301
12/31/2022 - 1/10/2019
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