Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,512,350
2,167,937
1,669,626
1,296,745
975,241
Cost of Revenue
688,974
552,525
378,702
307,005
232,610
Gross Profit
1,823,376
1,615,412
1,290,924
989,740
742,631
Operating Expense
2,027,067
1,822,617
1,445,685
1,175,225
943,834
Operating Income
-203,691
-207,205
-154,761
-185,485
-201,203
Net Non Operating Interest Income Expense
153,061
122,453
82,230
62,295
9,893
Other Income Expense
-147,369
-7,954
1,660
-54,672
577
Pretax Income
-197,999
-92,706
-70,871
-177,862
-190,733
Tax Provision
8,276
9,561
7,929
6,087
2,648
Net Income Common Stockholders
-206,275
-102,267
-78,800
-183,949
-193,381
Diluted NI Available to Com Stockholders
-206,275
-102,267
-78,800
-183,949
-193,381
Basic EPS
-0.58
-0.29
-0.23
-0.55
-0.59
Diluted EPS
-0.58
-0.29
-0.23
-0.55
-0.59
Basic Average Shares
351,861
348,421
341,411
333,656
326,332
Diluted Average Shares
351,861
348,421
341,411
333,656
326,332
Total Operating Income as Reported
-354,384
-207,205
-154,761
-185,485
-201,203
Total Expenses
2,716,041
2,375,142
1,824,387
1,482,230
1,176,444
Net Income from Continuing & Discontinued Operation
-206,275
-102,267
-78,800
-183,949
-193,381
Normalized Income
-115,859.20
-102,267
-78,800
-144,212
-193,381
Interest Income
164,512
131,219
87,426
68,167
14,877
Interest Expense
11,451
8,766
5,196
5,872
4,984
Net Interest Income
153,061
122,453
82,230
62,295
9,893
EBIT
-186,548
-83,940
-65,675
-171,990
-185,749
EBITDA
38,676
105,802
62,047
-36,170
-83,414
Reconciled Cost of Revenue
688,974
552,525
378,702
307,005
232,610
Reconciled Depreciation
225,224
189,742
127,722
135,820
102,335
Net Income from Continuing Operation Net Minority Interest
-206,275
-102,267
-78,800
-183,949
-193,381
Total Unusual Items Excluding Goodwill
-150,693
0
0
-50,300
0
Total Unusual Items
-150,693
0
0
-50,300
0
Normalized EBITDA
189,369
105,802
62,047
14,130
-83,414
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-60,277.20
0
0
-10,563
0
12/31/2022 - 9/13/2019
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