Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,707,076
2,306,113
1,696,911
1,082,571
820,222
Cost of Revenue
941,245
812,933
673,753
589,831
456,256
Gross Profit
1,765,831
1,493,180
1,023,158
492,740
363,966
Operating Expense
2,055,504
1,803,091
1,245,452
938,985
905,006
Operating Income
-289,673
-309,911
-222,294
-446,245
-541,040
Net Non Operating Interest Income Expense
36,972
41,822
32,563
11,715
-5,781
Pretax Income
-252,701
-268,089
-189,731
-434,530
-546,821
Tax Provision
-60,355
-59,929
695
271
978
Net Income Common Stockholders
-192,346
-208,160
-190,426
-434,801
-547,799
Diluted NI Available to Com Stockholders
-192,346
-208,160
-190,426
-434,801
-547,799
Basic EPS
-1.35
-1.52
-1.53
-3.78
-5.57
Diluted EPS
-1.35
-1.52
-1.53
-3.78
-5.57
Basic Average Shares
140,102.50
136,721
124,718
114,997
98,408
Diluted Average Shares
140,102.50
136,721
124,718
114,997
98,408
Total Operating Income as Reported
-289,673
-309,911
-222,294
-446,245
-541,040
Total Expenses
2,996,749
2,616,024
1,919,205
1,528,816
1,361,262
Net Income from Continuing & Discontinued Operation
-192,346
-208,160
-190,426
-434,801
-547,799
Normalized Income
-192,346
-208,160
-190,426
-434,801
-547,799
Interest Income
40,789
45,891
43,248
24,353
3,538
Interest Expense
3,817
4,069
10,685
12,638
9,319
Net Interest Income
36,972
41,822
32,563
11,715
-5,781
EBIT
-248,884
-264,020
-179,046
-421,892
-537,502
EBITDA
-183,082
-220,536
-148,078
-397,795
-520,800
Reconciled Cost of Revenue
888,579
771,169
642,785
565,734
456,256
Reconciled Depreciation
65,802
43,484
30,968
24,097
16,702
Net Income from Continuing Operation Net Minority Interest
-192,346
-208,160
-190,426
-434,801
-547,799
Total Unusual Items Excluding Goodwill
--
--
--
--
0
Total Unusual Items
--
--
--
--
0
Normalized EBITDA
-183,082
-220,536
-148,078
-397,795
-520,800
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 7/1/2015
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