Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
264.7320
112.3160
2,085.4710
860.0900
4,167.2720
Cost of Revenue
172.0560
88.3050
1,123.8490
480.1600
2,295.4040
Gross Profit
92.6760
24.0110
961.6220
379.9300
1,871.8680
Operating Expense
9,302.0990
9,520.9140
9,172.6870
5,928.6780
9,213.6320
Operating Income
-9,209.4230
-9,496.9030
-8,211.0650
-5,548.7480
-7,341.7640
Net Non Operating Interest Income Expense
-1,447.5860
-898.2740
-466.4410
-769.3930
-150.0900
Other Income Expense
-119.0240
-39.1120
--
-397.0170
-570.4740
Pretax Income
-10,776.0330
-10,434.2890
-8,677.5060
-6,715.1580
-8,062.3280
Tax Provision
0
0
-84.3240
-182.0410
0
Net Income Common Stockholders
-10,776.0330
-10,434.2890
-8,593.1820
-6,533.1170
-8,062.3280
Diluted NI Available to Com Stockholders
-10,776.0330
-10,434.2890
-8,593.1820
-6,533.1170
-8,062.3280
Total Operating Income as Reported
-9,209.4230
-9,496.9030
-8,211.0650
-5,548.7480
-7,341.7640
Total Expenses
9,474.1550
9,609.2190
10,296.5360
6,408.8380
11,509.0360
Net Income from Continuing & Discontinued Operation
-10,776.0330
-10,434.2890
-8,593.1820
-6,533.1170
-8,062.3280
Normalized Income
-10,678.0090
-10,395.1770
-8,593.1820
-6,137.2911
-7,203.3590
Interest Income
0.0300
0.0310
12.1230
2.5060
2.3030
Interest Expense
1,447.6160
898.3050
478.5640
771.8990
152.3930
Net Interest Income
-1,447.5860
-898.2740
-466.4410
-769.3930
-150.0900
EBIT
-9,328.4170
-9,535.9840
-8,198.9420
-5,943.2590
-7,909.9350
EBITDA
-8,606.3630
-8,813.3510
-7,808.0110
-5,257.9950
-7,299.9720
Reconciled Cost of Revenue
172.0570
88.3060
1,123.8490
480.1600
2,295.4040
Reconciled Depreciation
722.0530
722.6320
390.9310
685.2640
609.9630
Net Income from Continuing Operation Net Minority Interest
-10,776.0330
-10,434.2890
-8,593.1820
-6,533.1170
-8,062.3280
Total Unusual Items Excluding Goodwill
-98.0240
-39.1120
0
-397.0170
-858.9690
Total Unusual Items
-98.0240
-39.1120
0
-397.0170
-858.9690
Normalized EBITDA
-8,508.3390
-8,774.2390
-7,808.0110
-4,860.9780
-6,441.0030
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
-1.1911
0
-
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