Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
6,623,890
6,146,772
4,553,556
2,960,813
2,498,214
Cost of Revenue
2,150,434
2,001,693
1,454,917
790,207
701,050
Gross Profit
4,473,456
4,145,079
3,098,639
2,170,606
1,797,164
Operating Expense
4,912,455
4,648,245
4,280,472
2,319,612
1,915,216
Operating Income
-438,999
-503,166
-1,181,833
-149,006
-118,052
Net Non Operating Interest Income Expense
29,683
39,919
70,384
75,829
21,370
Other Income Expense
72,181
135,829
71,127
85,701
94,149
Pretax Income
-337,135
-327,418
-1,040,322
12,524
-2,533
Tax Provision
-4,496
-4,111
8,632
10,657
-15,705
Earnings from Equity Interest Net of Tax
--
0
0
-9,165
0
Net Income Common Stockholders
-332,639
-323,307
-1,048,954
-7,298
13,172
Diluted NI Available to Com Stockholders
-332,639
-323,307
-1,048,954
-7,298
13,172
Basic EPS
-1.37
-1.32
-4.08
-0.03
0.05
Diluted EPS
-1.37
-1.32
-4.08
-0.03
0.05
Basic Average Shares
239,839.6500
244,678.0260
257,118.1870
260,588.6850
258,381.1200
Diluted Average Shares
239,839.6500
244,678.0260
257,118.1870
260,588.6850
263,987.2260
Total Operating Income as Reported
-438,999
-503,166
-1,181,833
-149,006
-118,052
Total Expenses
7,062,889
6,649,938
5,735,389
3,109,819
2,616,266
Net Income from Continuing & Discontinued Operation
-332,639
-323,307
-1,048,954
-7,298
13,172
Normalized Income
-366,329.6322
-356,929.1550
-1,067,930.5000
-30,720.5000
-18,526
Interest Income
29,683
39,919
70,384
75,829
21,370
Net Interest Income
29,683
39,919
70,384
75,829
21,370
EBIT
-438,999
-503,166
-1,181,833
-149,006
-118,052
EBITDA
-438,999
-390,320
-1,116,862
-94,764
-47,295
Reconciled Cost of Revenue
2,150,434
2,001,693
1,454,917
790,207
701,050
Reconciled Depreciation
--
112,846
64,971
54,242
70,757
Net Income from Continuing Operation Net Minority Interest
-332,639
-323,307
-1,048,954
-7,298
13,172
Total Unusual Items Excluding Goodwill
34,146
34,065
25,302
31,230
42,264
Total Unusual Items
34,146
34,065
25,302
31,230
42,264
Normalized EBITDA
-473,145
-424,385
-1,142,164
-125,994
-89,559
Tax Rate for Calcs
0
0
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
455.3678
442.8450
6,325.5000
7,807.5000
10,566
12/31/2022 - 6/6/2019
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