Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
466.3020
1,928.9980
9,291.1150
9,928.1840
10,402.3030
Cost of Revenue
971.1320
1,904.8880
5,302.7120
4,820.2680
4,756.9650
Gross Profit
-504.8300
24.1100
3,988.4030
5,107.9160
5,645.3380
Operating Expense
8,914.6620
9,002.0290
16,716.4480
16,277.2650
15,831.4200
Operating Income
-9,419.4920
-8,977.9190
-12,728.0450
-11,169.3490
-10,186.0820
Net Non Operating Interest Income Expense
0.8180
-6.1700
-175.9410
108.9650
-69.6180
Other Income Expense
-2,001.2510
-1,503.4430
406.1810
-39.1040
9.7780
Pretax Income
-11,419.9250
-10,487.5320
-12,497.8050
-11,099.4880
-10,245.9220
Net Income Common Stockholders
-11,419.9250
-10,487.5320
-12,497.8050
-11,099.4880
-10,245.9220
Diluted NI Available to Com Stockholders
-11,419.9250
-10,487.5320
-12,497.8050
-11,099.4880
-10,245.9220
Basic EPS
-50.48
-91.20
-703.20
-982.00
-928.00
Diluted EPS
-50.48
-91.20
-703.20
-982.00
-928.00
Basic Average Shares
520.3580
115.0610
17.7710
11.3010
11.0550
Diluted Average Shares
520.3580
115.0610
17.7710
11.3010
11.0550
Total Operating Income as Reported
-9,419.4920
-8,977.9190
-12,728.0450
-11,169.3490
-10,186.0820
Total Expenses
9,885.7940
10,906.9170
22,019.1600
21,097.5330
20,588.3850
Net Income from Continuing & Discontinued Operation
-11,419.9250
-10,487.5320
-12,497.8050
-11,099.4880
-10,245.9220
Normalized Income
-11,419.9250
-10,487.5320
-12,497.8050
-11,099.4880
-10,245.9220
Interest Income
1.1230
3.7480
44.1330
339.7500
169.3450
Interest Expense
0.3050
9.9180
220.0740
230.7850
238.9630
Net Interest Income
0.8180
-6.1700
-175.9410
108.9650
-69.6180
EBIT
-11,419.6200
-10,477.6140
-12,277.7310
-10,868.7030
-10,006.9590
EBITDA
-10,216.7480
-8,746.7120
-9,983.4830
-8,753.5550
-8,801.7600
Reconciled Cost of Revenue
971.1320
1,904.8880
5,302.7120
4,820.2680
4,756.9650
Reconciled Depreciation
1,202.8720
1,730.9020
2,294.2480
2,115.1480
1,205.1990
Net Income from Continuing Operation Net Minority Interest
-11,419.9250
-10,487.5320
-12,497.8050
-11,099.4880
-10,245.9220
Total Unusual Items Excluding Goodwill
--
--
--
--
0
Total Unusual Items
--
--
--
--
0
Normalized EBITDA
-10,216.7480
-8,746.7120
-9,983.4830
-8,753.5550
-8,801.7600
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 6/17/2021
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