Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,541.0060
2,891.4280
3,593.8810
6,124.5290
12,767.1450
Cost of Revenue
408.8300
1,720.7300
4,882.8710
5,966.4520
13,419.1330
Gross Profit
1,132.1760
1,170.6980
-1,288.9900
158.0770
-651.9880
Operating Expense
2,679.9920
3,509.2480
8,826.4090
4,390.3550
5,164.0890
Operating Income
-1,547.8160
-2,338.5500
-10,115.3990
-4,232.2780
-5,816.0770
Net Non Operating Interest Income Expense
-120.7170
-447.2890
-2,060.7180
-1,771.9420
-1,678.0970
Other Income Expense
-862.6690
-796.6730
-302.3700
1,532.6080
-5,700.7950
Pretax Income
-2,531.2020
-3,582.5120
-12,478.4870
-4,471.6120
-13,194.9690
Net Income Common Stockholders
-2,531.2020
-3,582.5120
-12,478.4870
-4,471.6120
-13,194.9690
Diluted NI Available to Com Stockholders
-2,531.2020
-3,582.5120
-12,478.4870
-4,471.6120
-13,194.9690
Basic EPS
0.01
-0.10
-4.15
-43.99
-520.00
Diluted EPS
0.01
-0.10
-4.15
-43.99
-520.00
Basic Average Shares
106,970.3080
37,424.0120
3,005.9230
101.6500
25.1580
Diluted Average Shares
106,970.3080
37,424.0120
3,005.9230
101.6500
25.1580
Total Operating Income as Reported
-1,547.8160
-2,338.5500
-10,115.3990
-4,232.2780
-11,613.9830
Total Expenses
3,088.8220
5,229.9780
13,709.2800
10,356.8070
18,583.2220
Net Income from Continuing & Discontinued Operation
-2,531.2020
-3,582.5120
-12,478.4870
-4,471.6120
-13,194.9690
Normalized Income
-2,130.5740
-3,217.9950
-12,124.1910
-5,991.5120
-7,339.9780
Interest Expense
120.7170
447.2890
2,060.7180
1,771.9420
1,678.0970
Net Interest Income
-120.7170
-447.2890
-2,060.7180
-1,771.9420
-1,678.0970
EBIT
-2,410.4850
-3,135.2230
-10,417.7690
-2,699.6700
-11,516.8720
EBITDA
-2,384.0440
-3,108.2350
-10,411.9030
-2,695.1490
-10,932.4860
Reconciled Cost of Revenue
408.8300
1,720.7300
4,882.8710
5,966.4520
13,456.6340
Reconciled Depreciation
26.4410
26.9880
5.8660
4.5210
546.8850
Net Income from Continuing Operation Net Minority Interest
-2,531.2020
-3,582.5120
-12,478.4870
-4,471.6120
-13,194.9690
Total Unusual Items Excluding Goodwill
-400.6280
-364.5170
-354.2960
1,519.9000
-5,854.9910
Total Unusual Items
-400.6280
-364.5170
-354.2960
1,519.9000
-5,854.9910
Normalized EBITDA
-1,983.4160
-2,743.7180
-10,057.6070
-4,215.0490
-5,077.4950
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 4/28/2020
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