Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
6,290.0180
4,511.9970
3,113.2790
2,485.8660
2,251.4690
Cost of Revenue
2,444.1940
2,089.5060
1,201.9590
864.0550
879.9510
Gross Profit
3,845.8240
2,422.4910
1,911.3200
1,621.8100
1,371.5170
Operating Expense
4,952.1900
3,366.3410
2,094.4690
3,865.6540
2,283.1070
Operating Income
-1,106.3660
-943.8500
-183.1490
-2,243.8440
-911.5900
Net Non Operating Interest Income Expense
-338
-210.2790
-186.2520
-176.9480
-64.6900
Other Income Expense
565.5020
273.0100
-471.2700
-52.1400
-6.8410
Pretax Income
-878.8660
-881.1190
-840.6710
-2,472.9310
-983.1210
Net Income Common Stockholders
-878.8660
-881.1190
-840.6710
-2,472.9310
-983.1210
Diluted NI Available to Com Stockholders
-878.8660
-881.1190
-840.6710
-2,472.9310
-983.1210
Basic EPS
0.00
-0.09
-0.28
-0.85
-0.34
Diluted EPS
0.00
-0.09
-0.28
-0.85
-0.34
Basic Average Shares
15,547.7320
9,305.1210
2,978.5400
2,915.4100
2,854.2900
Diluted Average Shares
15,547.7320
9,305.1210
2,978.5400
2,915.4100
2,854.2900
Total Expenses
7,396.3840
5,455.8470
3,296.4280
4,729.7090
3,163.0580
Net Income from Continuing & Discontinued Operation
-878.8660
-881.1190
-840.6710
-2,472.9310
-983.1210
Normalized Income
-1,444.3680
-1,154.1290
-369.4010
-2,420.7910
-976.2800
Net Interest Income
-338
-210.2790
-186.2520
-176.9480
-64.6900
EBIT
-813.8760
-943.8500
-183.1490
-2,243.8440
-911.5900
EBITDA
-314.2860
-791.6580
-183.1490
-2,241.6490
-910.7120
Reconciled Cost of Revenue
2,444.1940
2,089.5060
1,201.9590
864.0550
879.9510
Reconciled Depreciation
499.5900
152.1920
-0.1390
2.1950
0.8780
Net Income from Continuing Operation Net Minority Interest
-878.8660
-881.1190
-840.6710
-2,472.9310
-983.1210
Total Unusual Items Excluding Goodwill
565.5020
273.0100
-471.2700
-52.1400
-6.8410
Total Unusual Items
565.5020
273.0100
-471.2700
-52.1400
-6.8410
Normalized EBITDA
-879.7880
-1,064.6680
288.1210
-2,189.5090
-903.8710
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 11/11/2015
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