Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,121,328
1,150,444
806,877
669,503
884,066
Cost of Revenue
366,401
316,411
261,682
231,940
252,561
Gross Profit
754,927
834,033
545,195
437,563
631,505
Operating Expense
917,092
971,913
829,560
647,400
857,096
Operating Income
-162,165
-137,880
-284,365
-209,837
-225,591
Net Non Operating Interest Income Expense
21,667
30,629
44,422
60,978
35,710
Other Income Expense
-132,948
-119,432
-314,385
-488,791
-355,899
Pretax Income
-273,446
-226,683
-554,328
-637,650
-545,780
Tax Provision
15,606
8,469
47,258
-43,781
-25,089
Net Income Common Stockholders
-325,436
-269,045
-625,398
-603,005
-522,190
Average Dilution Earnings
--
-182,932
-164
-699
-291
Diluted NI Available to Com Stockholders
-508,368
-451,977
-625,562
-603,704
-522,481
Basic EPS
-10.51
-8.77
-20.80
-20.48
-18.09
Diluted EPS
-10.56
-8.82
-20.81
-20.50
-18.09
Basic Average Shares
31,027.8920
30,669.4610
30,061.0970
29,452.3060
28,873.6460
Diluted Average Shares
31,027.8920
30,669.4610
30,061.0970
29,452.3060
28,873.6460
Total Operating Income as Reported
-203,728
-179,443
-437,255
-209,837
-225,591
Total Expenses
1,283,493
1,288,324
1,091,242
879,340
1,109,657
Net Income from Continuing & Discontinued Operation
-314,104
-257,713
-617,557
-602,898
-513,475
Normalized Income
-330,031.7500
-249,628
-486,595
-592,261.1650
-422,428.0124
Interest Income
21,667
30,629
44,422
60,978
35,710
Net Interest Income
21,667
30,629
44,422
60,978
35,710
EBIT
-162,165
-137,880
-284,365
-209,837
-225,591
EBITDA
-162,165
9,355
-232,912
-174,575
-172,566
Reconciled Cost of Revenue
366,401
316,411
261,682
231,940
252,561
Reconciled Depreciation
--
147,235
51,453
35,262
53,025
Net Income from Continuing Operation Net Minority Interest
-314,104
-257,713
-617,557
-602,898
-513,475
Total Unusual Items Excluding Goodwill
21,237
-10,780
-174,616
-11,421
-95,434
Total Unusual Items
21,237
-10,780
-174,616
-11,421
-95,434
Normalized EBITDA
-183,402
20,135
-58,296
-163,154
-77,132
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0001
0
Tax Effect of Unusual Items
5,309.2500
-2,695
-43,654
-784.1650
-4,387.0124
12/31/2022 - 5/8/2014
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