Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,119.0260
1,085.4170
1,002.7310
828.2770
757.1490
Cost of Revenue
186.9320
214.0390
176.6700
179.1170
187.2750
Gross Profit
932.0940
871.3780
826.0610
649.1600
569.8740
Operating Expense
2,455.6870
2,244.8240
3,673.1060
6,124.2470
5,651.6380
Operating Income
-1,523.5930
-1,373.4460
-2,847.0450
-5,475.0870
-5,081.7640
Net Non Operating Interest Income Expense
-112.8490
0.0330
2.4690
23.5080
-9.9400
Other Income Expense
-118.8520
36.2100
59.8140
19.4690
47.9460
Pretax Income
-1,755.2940
-1,337.2030
-2,784.7620
-5,432.1100
-5,043.7580
Net Income Common Stockholders
-1,755.2940
-1,337.2030
-2,784.7620
-5,432.1100
-5,043.7580
Diluted NI Available to Com Stockholders
-1,755.2940
-1,337.2030
-2,784.7620
-5,432.1100
-5,043.7580
Basic EPS
-0.01
-0.01
-0.02
-0.04
-0.05
Diluted EPS
-0.01
-0.01
-0.02
-0.04
-0.05
Basic Average Shares
161,519.5080
159,523.1390
139,871.6990
122,225.4710
116,860.9090
Diluted Average Shares
161,519.5080
159,523.1390
139,871.6990
122,225.4710
116,860.9090
Rent Expense Supplemental
--
--
--
7.0390
24.5930
Total Expenses
2,642.6190
2,458.8630
3,849.7760
6,303.3640
5,838.9130
Net Income from Continuing & Discontinued Operation
-1,755.2940
-1,337.2030
-2,784.7620
-5,432.1100
-5,043.7580
Normalized Income
-1,609.6790
-1,346.6500
-2,844.5760
-5,451.5790
-5,042.2410
Interest Income
0.0190
0.0330
10.8180
45.7100
49.4630
Interest Expense
112.8680
0
8.3490
22.2020
9.9400
Net Interest Income
-112.8490
0.0330
2.4690
23.5080
-9.9400
EBIT
-1,642.4260
-1,337.2030
-2,776.4130
-5,409.9080
-5,033.8180
EBITDA
-1,638.4700
-1,331.8760
-2,653.1850
-5,290.8860
-4,884.6640
Reconciled Cost of Revenue
186.9320
214.0390
176.6700
179.1170
187.2750
Reconciled Depreciation
3.9560
5.3270
123.2280
119.0220
149.1540
Net Income from Continuing Operation Net Minority Interest
-1,755.2940
-1,337.2030
-2,784.7620
-5,432.1100
-5,043.7580
Total Unusual Items Excluding Goodwill
-145.6150
9.4470
59.8140
19.4690
-1.5170
Total Unusual Items
-145.6150
9.4470
59.8140
19.4690
-1.5170
Normalized EBITDA
-1,492.8550
-1,341.3230
-2,712.9990
-5,310.3550
-4,883.1470
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/12/2021
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