Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
5,260.0150
4,234.7310
4,876.2520
8,005.4050
4,913.9560
Cost of Revenue
4,165.8570
2,921.2760
3,534.5570
6,981.3440
4,196.7880
Gross Profit
1,094.1580
1,313.4550
1,341.6950
1,024.0610
717.1680
Operating Expense
22,712.8210
30,023.6400
21,802.1260
33,129.3360
37,632.7120
Operating Income
-21,618.6630
-28,710.1850
-20,460.4310
-32,105.2750
-36,915.5440
Net Non Operating Interest Income Expense
-978.0880
-1,955.7810
-767.3730
108.1820
134.5790
Other Income Expense
-1,412.0350
-884.0220
3,802.9920
701.9060
12,224.2590
Pretax Income
-24,008.7860
-31,549.9880
-17,424.8120
-31,295.1870
-24,556.7060
Tax Provision
-1
-1
1.6000
1.6000
0.8000
Net Income Common Stockholders
-23,553.5540
-30,822.5510
-17,397.6030
-32,215.7900
-24,928.3770
Diluted NI Available to Com Stockholders
-23,553.5540
-30,822.5510
-17,397.6030
-32,215.7900
-24,928.3770
Basic EPS
2.18k
-1.36k
-13.87k
-186.22k
-296.77k
Diluted EPS
2.18k
-1.36k
-13.87k
-186.22k
-296.77k
Basic Average Shares
194.2350
22.6350
1.2540
0.1730
0.0840
Diluted Average Shares
194.2350
22.6350
1.2540
0.1730
0.0840
Total Operating Income as Reported
-25,088.5580
-32,180.0800
-20,460.4310
-32,105.2750
-36,915.5440
Total Expenses
26,878.6780
32,944.9160
25,336.6830
40,110.6800
41,829.5000
Net Income from Continuing & Discontinued Operation
-22,716.3440
-30,822.5510
-17,397.6030
-31,284.3310
-24,018.6650
Normalized Income
-19,962.9877
-28,152.5810
-20,639.2890
-31,494.2814
-33,608.6212
Interest Income
--
--
--
108.1820
134.5790
Interest Expense
--
1,955.7810
767.3730
--
0
Net Interest Income
-978.0880
-1,955.7810
-767.3730
108.1820
134.5790
EBIT
-22,502.6850
-29,594.2070
-16,657.4390
-32,105.2750
-36,915.5440
EBITDA
-22,067.4070
-29,264.7070
-16,319.4680
-31,709.0650
-36,626.0080
Reconciled Cost of Revenue
4,165.8570
2,921.2760
3,534.5570
6,981.3440
4,196.7880
Reconciled Depreciation
435.2780
329.5000
337.9710
396.2100
289.5360
Net Income from Continuing Operation Net Minority Interest
-22,716.3440
-30,822.5510
-17,397.6030
-31,284.3310
-24,018.6650
Total Unusual Items Excluding Goodwill
-2,753.4710
-2,669.9700
4,103.4000
265.7600
12,139.1850
Total Unusual Items
-2,753.4710
-2,669.9700
4,103.4000
265.7600
12,139.1850
Normalized EBITDA
-19,313.9360
-26,594.7370
-20,422.8680
-31,974.8250
-48,765.1930
Tax Rate for Calcs
0
0
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-0.1147
0
861.7140
55.8096
2,549.2289
12/31/2022 - 5/1/2020
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