Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
5,221.7460
3,375.2670
2,839.9330
2,333.0920
2,646.3010
Cost of Revenue
324.2900
237.7810
973.1220
941.8200
1,262.6470
Gross Profit
4,897.4560
3,137.4860
1,866.8110
1,391.2720
1,383.6540
Operating Expense
4,714.9580
2,740.2700
2,029.0910
2,782.2290
2,940.3670
Operating Income
182.4980
397.2160
-162.2800
-1,390.9570
-1,556.7130
Net Non Operating Interest Income Expense
-735.9450
-579.5060
-401.2020
-216.2980
-1.0810
Other Income Expense
138,157.7990
1,437.5500
1,597.7990
1,070.3260
352.2950
Pretax Income
137,604.3520
1,255.2600
1,034.3170
-536.9290
-1,205.4990
Net Income Common Stockholders
138,301.0460
1,714.2280
550.0330
-1,105.8640
-1,205.4990
Diluted NI Available to Com Stockholders
138,301.0460
1,714.2280
550.0330
-1,105.8640
-1,205.4990
Basic EPS
1.79
0.02
0.01
-0.02
-0.02
Diluted EPS
1.77
0.02
0.01
-0.02
-0.02
Basic Average Shares
76,343.6900
73,882.3420
70,835.7350
71,071.9450
72,007.0930
Diluted Average Shares
77,774.0480
75,316.8460
70,937.3220
71,071.9450
72,007.0930
Total Operating Income as Reported
134,058.8020
381.7430
-168.9120
-1,396.7970
-1,596.3950
Total Expenses
5,039.2480
2,978.0510
3,002.2130
3,724.0490
4,203.0140
Net Income from Continuing & Discontinued Operation
138,301.0460
1,714.2280
550.0330
-1,105.8640
-1,205.4990
Normalized Income
54,748.1296
432.6480
1,035.2095
-698.8890
-1,557.7940
Interest Income
1,058.3650
30.0690
42.1890
50.8710
2.3790
Interest Expense
1,794.3100
609.5750
443.3910
267.1690
3.4600
Net Interest Income
-735.9450
-579.5060
-401.2020
-216.2980
-1.0810
EBIT
139,398.6620
1,864.8350
1,477.7080
-269.7600
-1,202.0390
EBITDA
139,726.9070
2,051.6610
2,004.8450
165.7990
-591.1450
Reconciled Cost of Revenue
324.2900
237.7810
973.1220
520.3940
676.8690
Reconciled Depreciation
328.2450
186.8260
527.1370
435.5590
610.8940
Net Income from Continuing Operation Net Minority Interest
137,604.3520
1,255.2600
1,034.3170
-536.9290
-1,205.4990
Total Unusual Items Excluding Goodwill
138,093.7040
1,175.1600
-1.2750
161.9600
352.2950
Total Unusual Items
138,093.7040
1,175.1600
-1.2750
161.9600
352.2950
Normalized EBITDA
1,633.2030
876.5010
2,006.1200
3.8390
-943.4400
Tax Rate for Calcs
0.0004
0.0003
0.0003
0
0
Tax Effect of Unusual Items
55,237.4816
352.5480
-0.3825
0
0
12/31/2022 - 1/17/2018
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