Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,719.8550
1,637.8910
1,105.6480
0
0
Cost of Revenue
129.5560
122.0180
130.4860
82.9320
36.7620
Gross Profit
1,590.2990
1,515.8730
975.1620
-82.9320
-36.7620
Operating Expense
3,165.3310
3,309.6100
2,212.5500
1,347.0630
2,355.5310
Operating Income
-1,575.0320
-1,793.7370
-1,237.3880
-1,429.9950
-2,392.2930
Other Income Expense
-42.7450
77.0740
148.1750
2,828.3180
799.0820
Pretax Income
-1,614.5270
-1,716.6630
-1,089.2130
1,398.3230
-1,593.2110
Tax Provision
-110.0850
-110.0850
-53.0640
188.5630
0
Net Income Common Stockholders
-1,504.4420
-1,606.5780
-1,036.1490
1,209.7600
-1,593.2110
Diluted NI Available to Com Stockholders
-1,504.4420
-1,606.5780
-1,036.1490
1,209.7600
-1,593.2110
Basic EPS
0.00
-0.01
-0.01
0.01
-0.02
Diluted EPS
0.00
-0.01
-0.01
0.01
-0.02
Basic Average Shares
112,543.0210
111,388.7140
103,614.9000
120,976
79,660.5500
Diluted Average Shares
112,543.0210
111,388.7140
103,614.9000
120,976
79,660.5500
Total Expenses
3,294.8870
3,431.6280
2,343.0360
1,429.9950
2,392.2930
Net Income from Continuing & Discontinued Operation
-1,504.4420
-1,606.5780
-1,036.1490
1,209.7600
-1,593.2110
Normalized Income
-1,464.6115
-1,678.7095
-1,177.1052
1,435.8161
-1,455.3090
EBIT
-1,575.0320
-1,793.7370
-1,237.3880
-1,429.9950
-2,392.2930
EBITDA
-1,445.4760
-1,671.7190
-1,106.9020
-1,347.0630
-2,355.5310
Reconciled Cost of Revenue
129.5560
122.0180
130.4860
82.9320
36.7620
Reconciled Depreciation
129.5560
122.0180
130.4860
82.9320
36.7620
Net Income from Continuing Operation Net Minority Interest
-1,504.4420
-1,606.5780
-1,036.1490
1,209.7600
-1,593.2110
Total Unusual Items Excluding Goodwill
-42.7450
77.0740
148.1750
-261.2910
-137.9020
Total Unusual Items
-42.7450
77.0740
148.1750
-261.2910
-137.9020
Normalized EBITDA
-1,402.7310
-1,748.7930
-1,255.0770
-1,085.7720
-2,217.6290
Tax Rate for Calcs
0.0001
0.0001
0
0.0001
0
Tax Effect of Unusual Items
-2.9145
4.9425
7.2188
-35.2349
0
12/31/2022 - 5/7/2004
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