Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,457,032
2,186,770
1,673,269
1,278,455
1,008,838
Cost of Revenue
277,478
263,047
207,511
219,737
214,686
Gross Profit
2,179,554
1,923,723
1,465,758
1,058,718
794,152
Operating Expense
2,230,547
2,963,702
1,527,957
1,294,503
1,272,854
Operating Income
-50,993
-1,039,979
-62,199
-235,785
-478,702
Other Income Expense
33,794
30,874
39,465
32,817
8,111
Pretax Income
-17,199
-1,009,105
-22,734
-202,968
-470,591
Tax Provision
994
831
2,610
234
-337
Net Income Common Stockholders
-18,193
-1,009,936
-25,344
-203,202
-470,254
Diluted NI Available to Com Stockholders
-18,193
-1,009,936
-25,344
-203,202
-470,254
Basic EPS
5.38
-4.27
-0.07
-0.60
-1.41
Diluted EPS
5.37
-4.27
-0.07
-0.60
-1.41
Basic Average Shares
378,425.99
236,270.35
364,421.54
336,399.19
336,399.19
Diluted Average Shares
386,535.75
236,270.35
364,421.54
336,399.19
336,399.19
Total Operating Income as Reported
-50,993
-1,039,979
-62,199
-235,785
-478,702
Total Expenses
2,508,025
3,226,749
1,735,468
1,514,240
1,487,540
Net Income from Continuing & Discontinued Operation
-18,193
-1,009,936
-25,344
-203,202
-470,254
Normalized Income
-18,193
-1,009,936
-25,344
-203,202
-470,254
EBIT
-50,993
-1,039,979
-62,199
-235,785
-478,702
EBITDA
-20,440
-1,009,979
-36,829
-222,848
-471,402
Reconciled Cost of Revenue
263,666
249,026
196,991
218,421
214,686
Reconciled Depreciation
30,553
30,000
25,370
12,937
7,300
Net Income from Continuing Operation Net Minority Interest
-18,193
-1,009,936
-25,344
-203,202
-470,254
Normalized EBITDA
-20,440
-1,009,979
-36,829
-222,848
-471,402
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 6/12/2025
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