Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,825.7860
3,366.4210
3,675.6040
3,096.8350
1,898.7180
Cost of Revenue
1,163.4940
1,448.6650
1,616.4280
1,437.9790
1,863.7480
Gross Profit
1,662.2920
1,917.7560
2,059.1760
1,658.8560
34.9700
Operating Expense
5,302.1450
5,509.4280
2,893.0040
2,083.8810
2,354.2040
Operating Income
-3,639.8530
-3,591.6720
-833.8280
-425.0250
-2,319.2340
Net Non Operating Interest Income Expense
52.8070
-457.7710
-9.2200
-8.0300
-6.6620
Other Income Expense
-6,016.4110
-2,995.4220
--
--
--
Pretax Income
-9,603.4570
-7,044.8650
-843.0480
-433.0550
-2,325.8960
Tax Provision
-38.3600
0
0
0
0
Net Income Common Stockholders
-9,565.0970
-7,044.8650
-843.0480
-433.0550
-2,325.8960
Diluted NI Available to Com Stockholders
-9,565.0970
-7,044.8650
-843.0480
-433.0550
-2,325.8960
Total Operating Income as Reported
-3,639.8530
-3,591.6720
-833.8280
-425.0250
-2,319.2340
Total Expenses
6,465.6390
6,958.0930
4,509.4320
3,521.8600
4,217.9520
Net Income from Continuing & Discontinued Operation
-9,565.0970
-7,044.8650
-843.0480
-433.0550
-2,325.8960
Normalized Income
-10,178.8297
-6,130.9850
-843.0480
-433.0550
-2,325.8960
Interest Income
--
15.7290
--
--
--
Interest Expense
436.4220
473.5000
9.2200
8.0300
6.6620
Net Interest Income
52.8070
-457.7710
-9.2200
-8.0300
-6.6620
EBIT
-9,167.0350
-6,571.3650
-833.8280
-425.0250
-2,319.2340
EBITDA
-8,293.9450
-5,913.2110
-485.4790
-114.9750
-2,259.9930
Reconciled Cost of Revenue
1,163.4940
1,448.6650
1,616.4280
1,437.9790
1,863.7480
Reconciled Depreciation
873.0900
658.1540
348.3490
310.0500
59.2410
Net Income from Continuing Operation Net Minority Interest
-9,565.0970
-7,044.8650
-843.0480
-433.0550
-2,325.8960
Total Unusual Items Excluding Goodwill
616.1940
-913.8800
0
--
--
Total Unusual Items
616.1940
-913.8800
0
--
--
Normalized EBITDA
-8,910.1390
-4,999.3310
-485.4790
-114.9750
-2,259.9930
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
2.4613
0
0
0
0
12/31/2022 - 7/17/2026
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