Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,207.3050
3,030.6800
1,998.9710
3,670.7220
3,153.4860
Cost of Revenue
2,925.9690
2,842.2490
1,833.3000
2,996.9900
2,134.3760
Gross Profit
281.3360
188.4310
165.6710
673.7320
1,019.1100
Operating Expense
7,764.9710
2,856.7330
2,989.8010
2,513.5890
1,919.4240
Operating Income
-7,483.6350
-2,668.3020
-2,824.1300
-1,839.8570
-900.3140
Net Non Operating Interest Income Expense
-562.6540
-548.5140
-398.0360
-244.4340
-390.0310
Other Income Expense
79.1410
65.3170
65.1710
16.2300
73.2590
Pretax Income
-7,967.1480
-3,151.4990
-3,156.9950
-2,068.0610
-1,217.0860
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-7,431.5810
-2,572.5930
-2,517.9400
-1,589.6280
-1,256.2780
Diluted NI Available to Com Stockholders
-7,431.5810
-2,572.5930
-2,517.9400
-1,589.6280
-1,256.2780
Basic EPS
-1.84
-0.66
-4.50
-2.77
-2.19
Diluted EPS
-1.84
-0.66
-4.50
-2.77
-2.19
Basic Average Shares
4,226.4380
3,869.4290
559.6100
574.8740
574.8740
Diluted Average Shares
4,226.4380
3,869.4290
559.6100
574.8740
574.8740
Total Operating Income as Reported
-7,483.6350
-2,668.3020
-2,824.1300
-1,839.8570
-900.3140
Total Expenses
10,690.9400
5,698.9820
4,823.1010
5,510.5790
4,053.8000
Net Income from Continuing & Discontinued Operation
-7,431.5810
-2,572.5930
-2,517.9400
-1,589.6280
-1,256.2780
Normalized Income
-7,431.5810
-2,572.5930
-2,517.9400
-1,589.6280
-1,256.2780
Interest Expense
562.6540
548.5140
398.0360
244.4340
390.0310
Net Interest Income
-562.6540
-548.5140
-398.0360
-244.4340
-390.0310
EBIT
-7,404.4940
-2,602.9850
-2,758.9590
-1,823.6270
-827.0550
EBITDA
-7,404.4940
-2,002.1380
-2,215.9910
-1,260.5850
-298.9410
Reconciled Cost of Revenue
2,925.9690
2,842.2490
1,833.3000
2,996.9900
2,134.3760
Reconciled Depreciation
--
600.8470
542.9680
563.0420
528.1140
Net Income from Continuing Operation Net Minority Interest
-7,431.5810
-2,572.5930
-2,517.9400
-1,589.6280
-1,256.2780
Normalized EBITDA
-7,404.4940
-2,002.1380
-2,215.9910
-1,260.5850
-298.9410
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 3/28/2023
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