Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,026,247
2,498,420
1,948,317
1,502,550
1,453,493
Cost of Revenue
695,177
522,756
498,861
667,290
526,282
Gross Profit
2,331,070
1,975,664
1,449,456
835,260
927,211
Operating Expense
2,885,443
2,900,759
2,749,658
3,287,276
3,643,474
Operating Income
-554,373
-925,095
-1,300,202
-2,452,016
-2,716,263
Net Non Operating Interest Income Expense
-58,940
-42,887
-7,722
70,420
31,648
Pretax Income
-530,169
-986,574
-1,359,028
-2,489,887
-2,675,202
Tax Provision
13,101
-13,881
22,552
43,995
-93,107
Net Income Common Stockholders
-401,978
-840,910
-1,282,398
-2,281,624
-2,386,067
Diluted NI Available to Com Stockholders
-401,978
-840,910
-1,282,398
-2,281,624
-2,386,067
Basic EPS
-0.40
-0.84
-1.30
-2.32
-2.60
Diluted EPS
-0.40
-0.84
-1.30
-2.32
-2.60
Basic Average Shares
1,026,032.254
1,006,778.110
984,908.447
985,302.166
917,465.166
Diluted Average Shares
1,026,032.254
1,006,778.110
984,908.447
985,302.166
917,465.166
Total Expenses
3,580,620
3,423,515
3,248,519
3,954,566
4,169,756
Net Income from Continuing & Discontinued Operation
-401,978
-840,910
-1,282,398
-2,281,624
-2,386,067
Normalized Income
-594,712.250
-981,899.976
-1,280,109
-2,274,649
-2,411,199.746
Interest Income
34,384
31,885
43,630
99,426
61,018
Interest Expense
93,324
74,772
51,352
29,006
29,370
Net Interest Income
-58,940
-42,887
-7,722
70,420
31,648
EBIT
-436,845
-911,802
-1,307,676
-2,460,881
-2,645,832
EBITDA
-436,845
-631,299
-1,023,801
-2,157,661
-2,352,178
Reconciled Cost of Revenue
695,177
522,756
498,861
667,290
526,282
Reconciled Depreciation
--
280,503
283,875
303,220
293,654
Net Income from Continuing Operation Net Minority Interest
-401,978
-840,910
-1,282,398
-2,281,624
-2,386,067
Total Unusual Items Excluding Goodwill
256,979
143,002
-3,052
-9,300
26,039
Total Unusual Items
256,979
143,002
-3,052
-9,300
26,039
Normalized EBITDA
-693,824
-774,301
-1,020,749
-2,148,361
-2,378,217
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
64,244.750
2,012.024
-763
-2,325
906.254
12/31/2022 - 12/24/2018
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