Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
14.4500
14.8250
34.8900
17.0650
0.9500
Operating Expense
6,472.2530
6,498.9030
8,400.7670
7,259.5240
4,549.4010
Operating Income
-6,457.8030
-6,484.0780
-8,365.8770
-7,242.4590
-4,548.4510
Net Non Operating Interest Income Expense
-11.7270
-14.0890
-17.5760
-6,733.9450
0
Other Income Expense
--
--
--
5,599.5700
-112.5340
Pretax Income
-6,469.5300
-6,498.1670
-8,383.4530
-8,376.8340
-4,660.9850
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-6,469.5300
-6,498.1670
-8,383.4530
-8,376.8340
-4,660.9850
Diluted NI Available to Com Stockholders
-6,469.5300
-6,498.1670
-8,383.4530
-8,376.8340
-4,660.9850
Basic EPS
-2.90
-3.71
-9.35
-19.80
-45.30
Diluted EPS
-2.90
-3.71
-9.35
-19.80
-45.30
Basic Average Shares
2,345.2720
1,751.4170
896.4240
422.8370
102.9220
Diluted Average Shares
2,345.2720
1,751.4170
896.4240
422.8370
102.9220
Total Operating Income as Reported
-6,457.8030
-6,484.0780
-8,365.8770
-7,242.4590
-4,548.4510
Total Expenses
6,472.2530
6,498.9030
8,400.7670
7,259.5240
4,549.4010
Net Income from Continuing & Discontinued Operation
-6,469.5300
-6,498.1670
-8,383.4530
-8,376.8340
-4,660.9850
Normalized Income
-6,469.5300
-6,498.1670
-8,383.4530
-13,976.4040
-4,548.4510
Interest Income
0.5720
0.7120
1.0640
1.0680
0
Interest Expense
12.2990
14.8010
18.6400
6,735.0130
0
Net Interest Income
-11.7270
-14.0890
-17.5760
-6,733.9450
0
EBIT
-6,457.2310
-6,483.3660
-8,364.8130
-1,641.8210
-4,660.9850
EBITDA
-6,083.4730
-6,085.2380
-8,088.4680
-1,530.2010
-4,644.9850
Reconciled Depreciation
373.7580
398.1280
276.3450
111.6200
16
Net Income from Continuing Operation Net Minority Interest
-6,469.5300
-6,498.1670
-8,383.4530
-8,376.8340
-4,660.9850
Total Unusual Items Excluding Goodwill
-112.5340
--
0
5,599.5700
-112.5340
Total Unusual Items
-112.5340
--
0
5,599.5700
-112.5340
Normalized EBITDA
-6,083.4730
-6,085.2380
-8,088.4680
-7,129.7710
-4,532.4510
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/14/2022
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