Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
7,098.0650
5,743.6880
2,360.3090
577.9190
27.6870
Cost of Revenue
5,816.1800
5,258.9010
3,449.7430
2,516.1660
1,269.8750
Gross Profit
1,281.8850
484.7870
-1,089.4340
-1,938.2470
-1,242.1880
Operating Expense
7,481.0750
7,355.3020
6,688.8240
6,376.8570
6,732.2200
Operating Income
-6,199.1900
-6,870.5150
-7,778.2580
-8,315.1040
-7,974.4080
Net Non Operating Interest Income Expense
-3,333.2140
-2,959.5820
-1,976.5470
-1,234.9250
-850.2160
Other Income Expense
1,112.8870
756.9780
416.0260
-186.5280
-3,311.1760
Pretax Income
-8,419.5170
-9,073.1190
-9,338.7790
-9,736.5570
-12,135.8000
Tax Provision
--
--
0
-419.9900
0
Net Income Common Stockholders
-8,419.5170
-9,073.1190
-9,338.7790
-9,316.5670
-12,135.8000
Diluted NI Available to Com Stockholders
-8,419.5170
-9,073.1190
-9,338.7790
-9,316.5670
-12,135.8000
Basic EPS
-0.07
-0.08
-0.09
-0.11
-0.22
Diluted EPS
-0.07
-0.08
-0.09
-0.11
-0.22
Basic Average Shares
112,037.5700
108,404.3690
105,059.7240
83,437.7310
55,592.1360
Diluted Average Shares
113,517.4100
108,404.3690
105,059.7240
83,437.7310
55,592.1360
Total Operating Income as Reported
-6,199.1900
-6,870.5150
-7,778.2580
-8,315.1040
-7,974.4080
Total Expenses
13,297.2550
12,614.2030
10,138.5670
8,893.0230
8,002.0950
Net Income from Continuing & Discontinued Operation
-8,419.5170
-9,073.1190
-9,338.7790
-9,316.5670
-12,135.8000
Normalized Income
-9,532.4040
-9,830.0970
-9,754.8050
-9,138.0850
-11,330.3530
Interest Income
41.8780
39.4370
89.4960
57.6700
15.1440
Interest Expense
3,333.8120
2,946.8400
2,053.3930
1,292.5950
865.3600
Net Interest Income
-3,333.2140
-2,959.5820
-1,976.5470
-1,234.9250
-850.2160
EBIT
-5,085.7050
-6,126.2790
-7,285.3860
-8,443.9620
-11,270.4400
EBITDA
-2,895.0630
-3,976.3550
-5,323.6920
-6,480.3610
-9,648.3310
Reconciled Cost of Revenue
5,816.1800
5,258.9010
3,449.7430
2,516.1660
1,269.8750
Reconciled Depreciation
2,190.6420
2,149.9240
1,961.6940
1,963.6010
1,622.1090
Net Income from Continuing Operation Net Minority Interest
-8,419.5170
-9,073.1190
-9,338.7790
-9,316.5670
-12,135.8000
Total Unusual Items Excluding Goodwill
1,112.8870
756.9780
416.0260
-186.5280
-805.4470
Total Unusual Items
1,112.8870
756.9780
416.0260
-186.5280
-805.4470
Normalized EBITDA
-4,007.9500
-4,733.3330
-5,739.7180
-6,293.8330
-8,842.8840
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
-8.0460
0
12/31/2022 - 5/26/2022
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