Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,648,669
2,000,999
1,305,361
1,055,698
1,008,272
Cost of Revenue
1,545,290
1,247,186
931,352
722,880
611,104
Gross Profit
1,103,379
753,813
374,009
332,818
397,168
Operating Expense
1,376,444
1,307,404
1,344,658
1,313,945
1,207,097
Operating Income
-273,065
-553,591
-970,649
-981,127
-809,929
Net Non Operating Interest Income Expense
82,420
34,711
-16,265
-9,707
-20,820
Pretax Income
-619,335
-774,680
-1,149,259
-1,227,229
-970,859
Tax Provision
69,326
15,143
10,665
37,361
16,509
Net Income Common Stockholders
-601,021
-703,191
-1,123,590
-1,234,048
-974,809
Diluted NI Available to Com Stockholders
-601,021
-703,191
-1,123,590
-1,234,048
-974,809
Basic EPS
-1.23
-1.55
-2.67
-3.05
-2.50
Diluted EPS
-1.23
-1.55
-2.67
-3.05
-2.50
Basic Average Shares
486,892.500
454,862
421,322
405,149
417,850.674
Diluted Average Shares
486,892.500
454,862
421,322
405,149
417,850.674
Total Operating Income as Reported
-619,236
-779,210
-1,143,112
-1,227,636
-968,394
Total Expenses
2,921,734
2,554,590
2,276,010
2,036,825
1,818,201
Net Income from Continuing & Discontinued Operation
-601,021
-703,191
-1,123,590
-1,234,048
-974,809
Normalized Income
-406,984.750
-566,287.250
-952,243
-1,032,611.750
-851,961.250
Interest Income
87,380
41,971
15,946
8,078
3,628
Interest Expense
1,675
2,614
26,976
14,949
24,435
Net Interest Income
82,420
34,711
-16,265
-9,707
-20,820
EBIT
-617,660
-772,066
-1,122,283
-1,212,280
-946,424
EBITDA
-570,091
-726,439
-1,066,620
-1,163,290
-865,746
Reconciled Cost of Revenue
1,545,290
1,247,186
931,352
722,880
611,104
Reconciled Depreciation
47,569
45,627
55,663
48,990
80,678
Net Income from Continuing Operation Net Minority Interest
-601,021
-703,191
-1,123,590
-1,234,048
-974,809
Total Unusual Items Excluding Goodwill
-258,715
-168,737
-172,636
-237,427
-163,797
Total Unusual Items
-248,364
-158,386
-130,766
-214,061
-163,797
Normalized EBITDA
-321,727
-568,053
-935,854
-949,229
-701,949
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-64,678.750
-42,184.250
-43,159
-59,356.750
-40,949.250
12/31/2022 - 12/29/2023
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