Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
24,741.9020
26,605.9980
30,750.6950
33,941.1390
46,549.6170
Cost of Revenue
18,093.4960
19,786.0210
26,243.0500
31,361.2970
43,824.2960
Gross Profit
6,648.4060
6,819.9770
4,507.6450
2,579.8420
2,725.3210
Operating Expense
14,325.4620
15,605.0290
19,097.2800
29,610.3230
35,863.4630
Operating Income
-7,677.0560
-8,785.0520
-14,589.6350
-27,030.4810
-33,138.1420
Net Non Operating Interest Income Expense
-506.6060
-9,200.7940
-3,584.1720
-2,266.5730
-680.9210
Other Income Expense
5,297.6460
9,911.9160
-1,731.7940
-35,687.4440
43.3320
Pretax Income
-2,886.0160
-8,073.9300
-19,905.6010
-64,984.4980
-33,775.7310
Tax Provision
0
0
0
0
-0.5490
Net Income Common Stockholders
-2,909.3950
-8,073.9300
-24,243.9190
-80,231.0830
-33,775.1820
Diluted NI Available to Com Stockholders
-2,909.3950
-8,073.9300
-24,243.9190
-80,231.0830
-33,775.1820
Basic EPS
-0.01
-0.30
-2.03
-7.22
-3.64
Diluted EPS
-0.01
-0.30
-2.03
-7.22
-3.64
Basic Average Shares
41,144.1580
30,052.2540
11,956.1370
11,117.3160
9,275.5530
Diluted Average Shares
41,683.6900
30,591.7850
11,956.1370
11,117.3160
9,275.5530
Total Operating Income as Reported
-7,677.0560
-8,785.0520
-14,589.6350
-62,963.8450
-33,138.1420
Total Expenses
32,418.9580
35,391.0500
45,340.3300
60,971.6200
79,687.7590
Net Income from Continuing & Discontinued Operation
-2,886.0160
-8,073.9300
-24,243.9190
-80,231.0830
-33,775.1820
Normalized Income
-8,182.1190
-17,973.9740
-19,312.5180
-29,051.1340
-33,775.1820
Interest Expense
506.6060
9,200.7940
3,584.1720
2,266.5730
680.9210
Net Interest Income
-506.6060
-9,200.7940
-3,584.1720
-2,266.5730
-680.9210
EBIT
-2,379.4100
1,126.8640
-16,321.4290
-62,717.9250
-33,094.8100
EBITDA
-1,152.7000
2,500.9780
-13,615.5570
-59,346.6370
-29,775.4190
Reconciled Cost of Revenue
18,093.4960
19,786.0210
26,243.0500
31,361.2970
43,824.2960
Reconciled Depreciation
1,226.7100
1,374.1140
2,705.8720
3,371.2880
3,319.3910
Net Income from Continuing Operation Net Minority Interest
-2,886.0160
-8,073.9300
-19,905.6010
-64,984.4980
-33,775.1820
Total Unusual Items Excluding Goodwill
5,296.1030
9,900.0440
-593.0830
-35,933.3640
0
Total Unusual Items
5,296.1030
9,900.0440
-593.0830
-35,933.3640
0
Normalized EBITDA
-6,448.8030
-7,399.0660
-13,022.4740
-23,413.2730
-29,775.4190
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