Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
29,423.9475
36,704.1791
42,336.6636
46,276.3411
40,246.8305
Cost of Revenue
--
6,152.2398
13,566.1054
13,011.0064
9,937.6002
Gross Profit
23,271.7077
30,551.9392
28,770.5583
33,265.3347
30,309.2303
Operating Expense
25,005.2720
34,363.5794
32,135.2745
36,092.7401
41,046.0019
Operating Income
-1,733.5643
-3,811.6402
-3,364.7162
-2,827.4053
-10,736.7716
Net Non Operating Interest Income Expense
52.9195
48.4021
126.3108
-333.4805
-1,388.4104
Other Income Expense
-6,540.8282
-7,905.7474
-2,315.7920
-4,532.6221
3,405.7662
Pretax Income
-8,221.4730
-11,668.9855
-5,554.1973
-7,693.5079
-8,719.4158
Tax Provision
654.6443
419.2432
279.6339
-419.4130
-543.4841
Net Income Common Stockholders
-8,428.5052
-12,052.9413
-6,386.7463
-5,856.1726
-7,167.2204
Basic EPS
-0.02
-0.03
-0.01
-0.01
-0.02
Diluted EPS
-0.02
-0.03
-0.01
-0.01
-0.02
Basic Average Shares
433,774.5040
434,552.2270
433,472.8880
416,364.1520
378,565.4060
Diluted Average Shares
433,774.5040
434,552.2270
433,472.8880
416,364.1520
378,565.4060
Net Income from Continuing & Discontinued Operation
-8,428.5052
-12,052.9413
-6,386.7463
-5,856.1726
-7,167.2204
Normalized Income
-331.3381
-4,928.9619
-5,310.3510
-4,171.6826
-6,271.7432
Interest Income
192.3104
171.6952
158.4196
190.2186
152.7593
Interest Expense
139.3909
123.2930
32.1087
523.6991
1,541.1697
Net Interest Income
52.9195
48.4021
126.3108
-333.4805
-1,388.4104
EBIT
-8,082.0820
-11,545.6924
-5,522.0886
-7,169.8088
-7,178.2461
EBITDA
-2,973.0517
-5,009.9171
-1,041.2683
-1,855.7107
408.6561
Reconciled Cost of Revenue
--
6,152.2398
13,566.1054
13,011.0064
9,937.6002
Reconciled Depreciation
5,109.0304
6,535.7753
4,480.8203
5,314.0982
7,586.9022
Net Income from Continuing Operation Net Minority Interest
-8,428.5052
-12,052.9413
-5,310.3510
-5,856.1726
-7,167.2204
Total Unusual Items Excluding Goodwill
-10,654.1672
-9,373.6572
--
-1,781.6151
-955.0029
Total Unusual Items
-10,654.1672
-9,373.6572
--
-1,781.6151
-955.0029
Normalized EBITDA
7,681.1155
4,363.7401
-1,041.2683
-74.0956
1,363.6591
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0001
0.0001
Tax Effect of Unusual Items
-2,557.0001
-2,249.6777
0
-97.1251
-59.5257
12/31/2022 - 8/26/2016
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