Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,474,999
1,488,493
1,420,763
1,432,690
1,221,595
Cost of Revenue
35,724
42,699
105,947
139,793
0
Gross Profit
1,439,275
1,445,794
1,314,816
1,292,897
1,221,595
Operating Expense
1,239,386
1,216,297
1,249,961
1,433,684
1,221,964
Operating Income
199,889
229,497
64,855
-140,787
-369
Net Non Operating Interest Income Expense
-277,074
-252,174
-203,881
-368,408
-353,679
Pretax Income
-77,955
-724
-83,367
-452,504
-347,074
Tax Provision
53,970
40,211
19,974
4,376
86,367
Net Income Common Stockholders
-131,925
-40,935
-103,341
-456,880
-433,441
Diluted NI Available to Com Stockholders
-131,925
-40,935
-103,341
-456,880
-433,441
Basic EPS
0.03
-0.08
-0.20
-1.22
-1.72
Diluted EPS
0.03
-0.08
-0.20
-1.22
-1.72
Basic Average Shares
718,906
525,583
525,583
373,870
252,301
Diluted Average Shares
718,906
525,583
525,583
373,870
252,301
Total Expenses
1,275,110
1,258,996
1,355,908
1,573,477
1,221,964
Net Income from Continuing & Discontinued Operation
-131,925
-40,935
-103,341
-456,880
-433,441
Normalized Income
-139,340.4000
-49,091.9400
-110,822.1000
-475,141.5400
-406,135.4800
Interest Income
68,235
73,876
19,103
11,628
7,696
Interest Expense
338,834
324,362
267,926
296,914
312,881
Net Interest Income
-277,074
-252,174
-203,881
-368,408
-353,679
EBIT
260,879
323,638
184,559
-155,590
-34,193
EBITDA
489,494
553,355
407,062
62,906
168,987
Reconciled Cost of Revenue
35,724
42,699
105,947
139,793
0
Reconciled Depreciation
228,615
229,717
222,503
218,496
203,180
Net Income from Continuing Operation Net Minority Interest
-131,925
-40,935
-103,341
-456,880
-433,441
Total Unusual Items Excluding Goodwill
12,359
12,359
11,335
27,669
-41,372
Total Unusual Items
12,359
12,359
11,335
27,669
-41,372
Normalized EBITDA
477,135
540,996
395,727
35,237
210,359
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
4,943.6000
4,202.0600
3,853.9000
9,407.4600
-14,066.4800
12/31/2022 - 12/9/2013
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