Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,063.7110
2,776.7060
3,996.0960
3,822.1820
2,587.8670
Cost of Revenue
152.3210
132.3910
225.6740
219.4120
187.2130
Gross Profit
2,911.3900
2,644.3150
3,770.4220
3,602.7700
2,400.6540
Operating Expense
3,180.8750
3,088.3270
3,339.4780
3,343.9850
2,991.7760
Operating Income
-269.4850
-444.0120
430.9440
258.7850
-591.1220
Net Non Operating Interest Income Expense
--
--
0
-6.7690
-14.9770
Other Income Expense
32.2470
-56.7380
58.8050
77.1960
1,802.4830
Pretax Income
-237.2380
-500.7500
489.7490
329.2120
1,196.3840
Net Income Common Stockholders
-237.2380
-500.7500
489.7490
329.2120
1,196.3840
Diluted NI Available to Com Stockholders
-237.2380
-500.7500
489.7490
329.2120
1,196.3840
Basic EPS
-0.00
-0.01
0.01
0.00
0.01
Diluted EPS
-0.00
-0.01
0.01
0.00
0.01
Basic Average Shares
80,049.5150
80,049.5150
80,049.5150
80,049.5150
79,520.6110
Diluted Average Shares
80,049.5150
80,049.5150
80,049.5150
80,049.5150
79,520.6110
Total Operating Income as Reported
--
-500.7500
489.7490
226.1320
-578.9410
Total Expenses
3,333.1960
3,220.7180
3,565.1520
3,563.3970
3,178.9890
Net Income from Continuing & Discontinued Operation
-237.2380
-500.7500
489.7490
329.2120
1,196.3840
Normalized Income
-269.4850
-444.0120
439.7648
344.7424
1,458.3141
Interest Expense
--
--
0
6.7690
14.9770
Net Interest Income
--
--
0
-6.7690
-14.9770
EBIT
-269.4850
-444.0120
430.9440
335.9810
1,211.3610
EBITDA
-256.8630
-429.8810
448.5170
415.1240
1,336.3510
Reconciled Cost of Revenue
152.3200
132.3910
225.6740
219.4120
187.2130
Reconciled Depreciation
12.6220
14.1310
17.5730
79.1430
124.9900
Net Income from Continuing Operation Net Minority Interest
-237.2380
-500.7500
489.7490
329.2120
1,196.3840
Total Unusual Items Excluding Goodwill
32.2470
-56.7380
58.8050
-25.8840
-354.9670
Total Unusual Items
32.2470
-56.7380
58.8050
-25.8840
-354.9670
Normalized EBITDA
-289.1100
-373.1430
389.7120
441.0080
1,691.3180
Tax Rate for Calcs
0
0
0.0002
0.0004
0.0003
Tax Effect of Unusual Items
0
0
8.8208
-10.3536
-93.0369
12/31/2022 - 1/25/2007
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