Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
6,867.5000
4,992.0600
5,079.7140
4,111.9270
2,361.1100
Cost of Revenue
1,594.2830
1,081.3860
922.0950
931.9040
2,491.8040
Gross Profit
5,273.2170
3,910.6740
4,157.6190
3,180.0230
-130.6940
Operating Expense
4,705.0320
4,848.3180
3,819.1960
2,679.5770
4,405.7290
Operating Income
568.1850
-937.6440
338.4230
500.4460
-4,536.4230
Net Non Operating Interest Income Expense
2.9670
2.2690
0.3820
0
1.6930
Other Income Expense
-87.0880
-98.4770
49.5270
409.2860
344.2210
Pretax Income
484.0640
-1,033.8520
388.3320
909.7320
-4,190.5090
Tax Provision
--
2.6840
14.9790
0
--
Net Income Common Stockholders
481.3800
-1,036.5360
373.3530
909.7320
-4,190.5090
Diluted NI Available to Com Stockholders
481.3800
-1,036.5360
373.3530
909.7320
-4,190.5090
Basic EPS
0.00
-0.01
0.00
0.01
-0.05
Diluted EPS
0.00
-0.01
0.00
0.01
-0.05
Basic Average Shares
128,738.4620
123,623.0990
116,318.0410
112,821.4950
80,845.5880
Diluted Average Shares
128,738.4620
123,623.0990
116,318.0410
112,821.4950
80,845.5880
Total Expenses
6,299.3150
5,929.7040
4,741.2910
3,611.4810
6,897.5330
Net Income from Continuing & Discontinued Operation
481.3800
-1,036.5360
373.3530
909.7320
-4,190.5090
Normalized Income
533.6292
-952.8306
325.7364
946.9700
-4,194.9550
Interest Income
2.9670
2.2690
0.3820
0
1.6930
Net Interest Income
2.9670
2.2690
0.3820
0
1.6930
EBIT
568.1850
-937.6440
338.4230
500.4460
-4,536.4230
EBITDA
580.7120
-923.2250
353.1640
520.2750
-4,517.9700
Reconciled Cost of Revenue
1,594.2830
1,081.3860
922.0950
931.9040
2,491.8040
Reconciled Depreciation
12.5270
14.4190
14.7410
19.8290
18.4530
Net Income from Continuing Operation Net Minority Interest
481.3800
-1,036.5360
373.3530
909.7320
-4,190.5090
Total Unusual Items Excluding Goodwill
-87.0820
-98.4770
49.5270
-37.2380
4.4460
Total Unusual Items
-87.0820
-98.4770
49.5270
-37.2380
4.4460
Normalized EBITDA
667.7940
-824.7480
303.6370
557.5130
-4,522.4160
Tax Rate for Calcs
0.0004
0.0002
0
0
0
Tax Effect of Unusual Items
-34.8328
-14.7716
1.9104
0
0
12/31/2022 - 1/10/2008
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