Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,335.0450
4,715.2730
2,852.5230
3,721.1470
2,474.5980
Cost of Revenue
90.8580
91.8410
92.1020
55.5920
16.5420
Gross Profit
4,244.1870
4,623.4320
2,760.4210
3,665.5550
2,458.0560
Operating Expense
10,222.2580
6,812.1790
6,627.8390
5,615.1800
4,289.1150
Operating Income
-5,978.0710
-2,188.7470
-3,867.4180
-1,949.6250
-1,831.0590
Net Non Operating Interest Income Expense
776.2190
1,090.2710
1,510.2230
977.0180
120.3830
Other Income Expense
-2,882.1300
-7,362.9160
183.2900
-3,402.9240
20,666.2440
Pretax Income
-7,764.2420
-8,141.6520
-2,173.9050
-4,375.5310
18,955.5680
Tax Provision
--
1,646
1,519.6530
39.8480
2,714.6080
Net Income Common Stockholders
-9,729.9820
-10,107.3920
-3,693.5580
-4,415.3790
16,240.9600
Diluted NI Available to Com Stockholders
-9,729.9820
-10,107.3920
-3,693.5580
-4,415.3790
16,240.9600
Basic EPS
-0.13
-0.13
-0.05
-0.07
0.30
Diluted EPS
-0.13
-0.13
-0.05
-0.07
0.27
Basic Average Shares
79,100.9410
77,896.7380
71,015.2470
63,063.5800
54,741.2250
Diluted Average Shares
79,100.9410
77,896.7380
71,015.2470
63,063.5800
59,102.2100
Total Operating Income as Reported
-6,002.5890
-2,324.2010
-3,851.6980
-2,015.4250
-1,753.6170
Total Expenses
10,313.1160
6,904.0200
6,719.9410
5,670.7720
4,305.6570
Net Income from Continuing & Discontinued Operation
-9,729.9820
-10,107.3920
-3,693.5580
-4,415.3790
16,240.9600
Normalized Income
-6,222.4540
-3,939.8791
-2,991.3399
-2,023.7795
-1,599.0145
Interest Income
793.0920
1,112.1160
1,540.9510
998.5720
120.6030
Interest Expense
16.8730
21.8450
30.7280
21.5540
0.2200
Net Interest Income
776.2190
1,090.2710
1,510.2230
977.0180
120.3830
EBIT
-7,747.3690
-8,119.8070
-2,143.1770
-4,353.9770
18,955.7880
EBITDA
-7,656.5110
-8,027.9660
-2,051.0750
-4,298.3850
18,972.3300
Reconciled Cost of Revenue
90.8580
91.8410
92.1020
55.5920
16.5420
Reconciled Depreciation
90.8580
91.8410
92.1020
55.5920
16.5420
Net Income from Continuing Operation Net Minority Interest
-9,729.9820
-10,107.3920
-3,693.5580
-4,415.3790
16,240.9600
Total Unusual Items Excluding Goodwill
-3,507.5280
-8,332.2250
-948.6870
-3,232.7650
20,821.8510
Total Unusual Items
-3,507.5280
-8,332.2250
-948.6870
-3,232.7650
20,821.8510
Normalized EBITDA
-4,148.9830
304.2590
-1,102.3880
-1,065.6200
-1,849.5210
Tax Rate for Calcs
0
0.0003
0.0003
0.0003
0.0001
Tax Effect of Unusual Items
0
-2,164.7121
-246.4689
-841.1655
2,981.8765
12/31/2022 - 8/26/2019
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