Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,933.3470
--
0
0
6,815.5480
Cost of Revenue
4,843.2580
--
0
0
9,667.7300
Gross Profit
90.0890
--
0
0
-2,852.1820
Operating Expense
2,013.4570
--
11,040.5140
0
4,726.4520
Operating Income
-1,923.3680
--
-11,040.5140
0
-7,578.6340
Net Non Operating Interest Income Expense
-594.4280
--
34.2190
0
-506.8960
Other Income Expense
-271.9330
--
182.7180
414.2610
-1,680.6340
Pretax Income
-2,789.7290
--
-10,823.5770
0
-9,766.1640
Tax Provision
0
--
0
0
2.2080
Net Income Common Stockholders
17,579.1380
--
-30,113.5040
-7,446.0010
-9,768.3720
Diluted NI Available to Com Stockholders
17,579.1380
--
-30,113.5040
-7,446.0010
-9,768.3720
Basic EPS
251.51
-6.41k
-34.65k
-8.57k
-11.24k
Diluted EPS
251.51
-6.41k
-34.65k
-8.57k
-11.24k
Basic Average Shares
69.8940
0.8690
0.8690
0.8690
0.8690
Diluted Average Shares
69.8940
0.8690
0.8690
0.8690
0.8690
Total Operating Income as Reported
-2,005.5070
--
-11,040.5140
0
-8,211.0620
Total Expenses
6,856.7150
--
11,040.5140
0
14,394.1820
Net Income from Continuing & Discontinued Operation
17,579.1380
--
-30,113.5040
-7,446.0010
-9,768.3720
Normalized Income
-2,237.8970
--
-11,006.2950
0
-8,528.4045
Interest Income
58.9950
--
36.4220
0
20.1030
Interest Expense
653.4230
--
2.2030
0
526.9990
Net Interest Income
-594.4280
--
34.2190
0
-506.8960
EBIT
-2,136.3060
--
-10,821.3740
0
-9,239.1650
EBITDA
-1,314.8740
--
-7,525.8260
2,993.1320
-5,296.4080
Reconciled Cost of Revenue
4,843.2580
--
0
0
9,667.7300
Reconciled Depreciation
821.4320
--
3,295.5480
2,993.1320
3,942.7570
Net Income from Continuing Operation Net Minority Interest
-2,789.7290
--
-10,823.5770
0
-9,768.3720
Total Unusual Items Excluding Goodwill
-551.8320
--
182.7180
0
-1,653.2900
Total Unusual Items
-551.8320
--
182.7180
0
-1,653.2900
Normalized EBITDA
-763.0420
--
-7,708.5440
2,993.1320
-3,643.1180
Tax Rate for Calcs
0
--
0
0
0.0003
Tax Effect of Unusual Items
0
--
0
0
-413.3225
12/31/2022 - 5/1/2023
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