Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,058,388
3,100,289
2,708,926
1,798,668
1,817,383
Cost of Revenue
263,841
269,704
232,556
159,830
164,246
Gross Profit
2,794,547
2,830,585
2,476,370
1,638,838
1,653,137
Operating Expense
2,513,691
2,646,032
2,105,338
1,314,607
1,278,170
Operating Income
280,856
184,553
371,032
324,231
374,967
Net Non Operating Interest Income Expense
-377,494
-359,958
-234,770
-138,952
-148,319
Other Income Expense
-1,648,870
-1,538,041
-102,084
-12,677
145,009
Pretax Income
-1,745,508
-1,713,446
34,178
172,602
371,657
Tax Provision
-44,456
-163,980
240,843
48,043
63,989
Net Income Common Stockholders
-1,750,952
-1,599,098
-231,164
124,559
307,668
Diluted NI Available to Com Stockholders
-1,750,952
-1,599,098
-231,164
124,559
307,668
Basic EPS
-17.35
-15.72
-2.30
2.44
5.85
Diluted EPS
-17.35
-15.72
-2.30
2.42
5.45
Basic Average Shares
101,279
101,696
100,350
51,013.47
52,563
Diluted Average Shares
101,279
101,696
100,350
51,470.25
56,452.29
Total Operating Income as Reported
-1,352,098
-1,375,007
310,506
306,164
519,942
Total Expenses
2,777,532
2,915,736
2,337,894
1,474,437
1,442,416
Net Income from Continuing & Discontinued Operation
-1,701,052
-1,549,466
-206,665
124,559
307,668
Normalized Income
-105,737.61
-139,155.89
-152,550
137,597.13
167,925.70
Interest Expense
377,494
359,958
234,770
138,952
148,319
Net Interest Income
-377,494
-359,958
-234,770
-138,952
-148,319
EBIT
-1,368,014
-1,353,488
268,948
311,554
519,976
EBITDA
-903,465
-867,105
587,061
469,549
673,250
Reconciled Cost of Revenue
263,841
269,704
232,556
159,830
164,246
Reconciled Depreciation
464,549
486,383
318,113
157,995
153,274
Net Income from Continuing Operation Net Minority Interest
-1,701,052
-1,549,466
-206,665
124,559
307,668
Total Unusual Items Excluding Goodwill
-1,637,007
-1,559,560
-68,500
-18,067
168,806
Total Unusual Items
-1,637,007
-1,559,560
-68,500
-18,067
168,806
Normalized EBITDA
733,542
692,455
655,561
487,616
504,444
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-41,692.61
-149,249.89
-14,385
-5,028.87
29,063.70
12/31/2022 - 4/23/1987
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