Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
752.58
255.02
398.14
440.54
353.62
Cost of Revenue
392.44
290.28
387.94
380.88
330.90
Gross Profit
360.14
-35.25
10.20
59.66
22.72
Operating Expense
5,260.40
4,858.01
6,210.45
5,011.45
5,228.37
Operating Income
-4,900.26
-4,893.27
-6,200.25
-4,951.79
-5,205.65
Net Non Operating Interest Income Expense
-9.91
70.02
-48.25
0.01
3.89
Other Income Expense
114.39
35.47
3,326.62
241.55
274.82
Pretax Income
-4,795.78
-4,787.77
-2,921.88
-4,710.24
-4,926.94
Tax Provision
0
--
--
--
0
Net Income Common Stockholders
-5,475.78
-5,241.10
-3,200.14
-4,718.14
-4,926.94
Diluted NI Available to Com Stockholders
-5,475.78
-5,241.10
-3,200.14
-4,718.14
-4,926.94
Basic EPS
-20.25
-28.28
-19.08
-31.20
-32.00
Diluted EPS
-20.25
-28.28
-19.08
-31.20
-32.00
Basic Average Shares
300.32
185.55
167.88
150.79
162.80
Diluted Average Shares
300.32
185.55
167.88
150.79
162.80
Total Operating Income as Reported
-4,900.26
-4,893.27
-6,200.25
-4,951.79
-5,205.65
Total Expenses
5,652.85
5,148.29
6,598.39
5,392.33
5,559.27
Net Income from Continuing & Discontinued Operation
-4,795.78
-4,787.77
-3,200.14
-4,718.14
-4,926.94
Normalized Income
-4,878.19
-4,786
-6,091.51
-4,716.27
-5,021.88
Interest Income
--
70.02
40.85
38.34
3.89
Interest Expense
--
0
89.10
38.33
0
Net Interest Income
-9.91
70.02
-48.25
0.01
3.89
EBIT
-4,794.77
-4,787.77
-2,832.78
-4,671.90
-4,926.94
EBITDA
-4,574.18
-4,763.97
-2,759.17
-4,503.92
-4,760.67
Reconciled Cost of Revenue
392.44
290.28
387.94
380.88
330.90
Reconciled Depreciation
220.59
23.80
73.61
167.98
166.27
Net Income from Continuing Operation Net Minority Interest
-4,795.78
-4,787.77
-2,921.88
-4,710.24
-4,926.94
Total Unusual Items Excluding Goodwill
82.41
-1.77
3,169.63
6.03
94.95
Total Unusual Items
82.41
-1.77
3,169.63
6.03
94.95
Normalized EBITDA
-4,656.59
-4,762.20
-5,928.80
-4,509.95
-4,855.62
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 11/17/2014
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