Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
14,518.8560
11,297.8980
8,687.4620
6,909.6740
10,324.5590
Cost of Revenue
2,334.6020
2,093.3100
3,225.7500
3,620.4950
4,960.3170
Gross Profit
12,184.2540
9,204.5880
5,461.7120
3,289.1790
5,364.2420
Operating Expense
9,087.7090
5,955.7880
10,459.5640
15,656.3160
30,773.8980
Operating Income
3,096.5450
3,248.8000
-4,997.8520
-12,367.1370
-25,409.6560
Net Non Operating Interest Income Expense
-20.1320
-18.7860
-120.7570
-772.9890
-1,148.2040
Other Income Expense
-542.7870
3,369.6250
2,070.5380
-1,183.0590
-10,282.5940
Pretax Income
2,533.6260
6,599.6390
-3,048.0710
-14,323.1850
-36,840.4540
Tax Provision
--
-245.2580
--
--
--
Net Income Common Stockholders
2,345.8990
6,928.0670
-2,752.9560
-14,323.1850
-35,990.8050
Diluted NI Available to Com Stockholders
2,345.8990
6,928.0670
-2,752.9560
-14,323.1850
-35,990.8050
Basic EPS
0.31
1.43
-0.94
-5.56
-30.73
Diluted EPS
0.30
1.43
-0.94
-5.56
-30.73
Basic Average Shares
5,296.3920
4,840.6560
2,922.0910
2,577.4510
1,171.3230
Diluted Average Shares
5,528.6090
4,840.6560
2,922.0910
2,577.4510
1,171.3230
Total Operating Income as Reported
3,068.6170
3,248.8000
-1,749.8520
-16,371.7640
-35,026.4040
Total Expenses
11,422.3110
8,049.0980
13,685.3140
19,276.8110
35,734.2150
Net Income from Continuing & Discontinued Operation
2,345.8990
6,928.0670
-2,752.9560
-14,323.1850
-35,990.8050
Normalized Income
2,362.6558
6,928.0670
-6,000.9560
-10,318.5580
-26,374.0570
Interest Expense
20.1320
18.7860
120.7570
772.9890
1,148.2040
Net Interest Income
-20.1320
-18.7860
-120.7570
-772.9890
-1,148.2040
EBIT
2,553.7580
6,618.4250
-2,927.3140
-13,550.1960
-35,692.2500
EBITDA
3,583.0240
7,740.5840
-337.8770
-11,434.7660
-33,629.6980
Reconciled Cost of Revenue
1,336.3850
1,018.1960
844.9650
1,903.7660
3,317.9020
Reconciled Depreciation
1,029.2660
1,122.1590
2,589.4370
2,115.4300
2,062.5520
Net Income from Continuing Operation Net Minority Interest
2,345.8990
6,928.0670
-2,752.9560
-14,323.1850
-35,990.8050
Total Unusual Items Excluding Goodwill
-27.9280
0
3,248
-4,004.6270
-9,616.7480
Total Unusual Items
-27.9280
0
3,248
-4,004.6270
-9,616.7480
Normalized EBITDA
3,610.9520
7,740.5840
-3,585.8770
-7,430.1390
-24,012.9500
Tax Rate for Calcs
0.0004
0.0002
0
0
0
Tax Effect of Unusual Items
-11.1712
0
0
0
0
12/31/2022 - 1/13/2021
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