Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
677.1460
1,742.3600
9,261.5830
8,932.7510
18,621.3440
Cost of Revenue
1,300.5640
2,193.3980
12,066.7780
9,881.6220
16,952.2010
Gross Profit
-623.4180
-451.0380
-2,805.1950
-948.8710
1,669.1430
Operating Expense
6,455.6730
6,701.2830
7,542.6890
4,066.0160
3,442.2570
Operating Income
-7,079.0910
-7,152.3210
-10,347.8840
-5,014.8870
-1,773.1140
Net Non Operating Interest Income Expense
-3,458.9690
-3,575.2720
-3,301.6000
-847.1910
-742.7150
Other Income Expense
3,416.3910
-1,257.4610
1.2440
-1,257.7350
-13.7400
Pretax Income
-7,121.6690
-11,985.0540
-13,648.2400
-7,119.8130
-2,529.5690
Tax Provision
0
1.7000
5.1000
218.3580
-68.4440
Net Income Common Stockholders
-7,121.6690
-11,986.7540
-13,653.3400
-7,338.1710
-2,461.1250
Diluted NI Available to Com Stockholders
-7,121.6690
-11,986.7540
-13,653.3400
-7,338.1710
-2,461.1250
Basic EPS
-0.36
-0.81
-11.88
-8.37
-4.50
Diluted EPS
-0.36
-0.81
-11.88
-8.37
-4.50
Basic Average Shares
53,537.3620
14,926.9940
1,149.3200
876.8920
556.9130
Diluted Average Shares
81,359.7980
14,926.9940
1,149.3200
876.8920
556.9130
Total Operating Income as Reported
-7,079.0910
-7,152.3210
-10,347.8840
-6,038.4200
-1,773.1140
Total Expenses
7,756.2370
8,894.6810
19,609.4670
13,947.6380
20,394.4580
Net Income from Continuing & Discontinued Operation
-7,121.6690
-11,986.7540
-13,653.3400
-7,338.1710
-2,461.1250
Normalized Income
-11,219.3720
-11,053.9370
-13,646.6906
-6,345.1544
-2,421.0952
Interest Expense
3,258.9690
3,375.2720
2,301.6000
847.1910
742.7150
Net Interest Income
-3,458.9690
-3,575.2720
-3,301.6000
-847.1910
-742.7150
EBIT
-3,862.7000
-8,609.7820
-11,346.6400
-6,272.6220
-1,786.8540
EBITDA
-3,097.0190
-7,860.2330
-10,810.8400
-5,735.9410
-1,362.0680
Reconciled Cost of Revenue
1,300.5640
2,193.3980
12,066.7780
9,881.6220
16,952.2010
Reconciled Depreciation
765.6810
749.5490
535.8000
536.6810
424.7860
Net Income from Continuing Operation Net Minority Interest
-7,121.6690
-11,986.7540
-13,653.3400
-7,338.1710
-2,461.1250
Total Unusual Items Excluding Goodwill
4,097.7030
-932.8170
-8.4170
-1,256.9830
-41.1430
Total Unusual Items
4,097.7030
-932.8170
-8.4170
-1,256.9830
-41.1430
Normalized EBITDA
-7,194.7220
-6,927.4160
-10,802.4230
-4,478.9580
-1,320.9250
Tax Rate for Calcs
0
0
0.0002
0.0002
0
Tax Effect of Unusual Items
0
0
-1.7676
-263.9664
-1.1132
12/31/2022 - 3/12/2024
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