Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,044,500
968,800
1,031,100
882,400
4,096,700
Cost of Revenue
536,100
454,900
395,900
201,700
2,524,100
Gross Profit
508,400
513,900
635,200
680,700
1,572,600
Operating Expense
373,000
374,300
428,100
378,400
493,000
Operating Income
135,400
139,600
207,100
302,300
1,079,600
Net Non Operating Interest Income Expense
-22,700
-28,500
-50,800
-64,000
-82,700
Pretax Income
-516,400
-1,660,300
-2,521,600
-768,600
-152,000
Tax Provision
41,700
32,200
54,400
43,800
171,900
Net Income Common Stockholders
-622,000
-1,713,700
-2,559,500
-890,400
-540,000
Diluted NI Available to Com Stockholders
-622,000
-1,713,700
-2,559,500
-890,400
-540,000
Basic EPS
-0.46
-1.26
--
-0.66
-0.40
Diluted EPS
-0.46
-1.26
--
-0.66
-0.40
Basic Average Shares
1,369,871.108
1,364,855.923
--
1,357,136.304
1,355,910.671
Diluted Average Shares
1,369,871.108
1,364,855.923
1,357,200.279
1,357,136.304
1,355,910.671
Total Operating Income as Reported
-626,200
-1,584,100
-1,900,300
-461,500
-20,900
Total Expenses
909,100
829,200
824,000
580,100
3,017,100
Net Income from Continuing & Discontinued Operation
-553,200
-1,646,500
-2,493,200
-824,600
-475,700
Normalized Income
-546,854
-1,401,761.500
-1,761,656.500
-717,302.500
-532,062.500
Interest Income
91,900
112,400
158,100
140,000
34,100
Interest Expense
114,600
140,900
208,900
204,000
116,800
Net Interest Income
-22,700
-28,500
-50,800
-64,000
-82,700
EBIT
-401,800
-1,519,400
-2,312,700
-564,600
-35,200
EBITDA
-401,800
-1,514,300
-2,306,400
-560,200
-26,500
Reconciled Cost of Revenue
536,100
454,900
395,900
201,700
2,524,100
Reconciled Depreciation
--
5,100
6,300
4,400
8,700
Net Income from Continuing Operation Net Minority Interest
-553,200
-1,646,500
-2,493,200
-824,600
-475,700
Total Unusual Items Excluding Goodwill
-7,600
-293,100
-876,100
-128,500
67,500
Total Unusual Items
-7,600
-293,100
-876,100
-128,500
67,500
Normalized EBITDA
-394,200
-1,221,200
-1,430,300
-431,700
-94,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,254
-48,361.500
-144,556.500
-21,202.500
11,137.500
12/31/2022 - 1/4/2000
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