Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
8,134.4860
10,730.2180
7,862.0770
5,239.9860
2,219.8150
Cost of Revenue
3,699.5470
4,300.0200
3,317.2000
1,997.1550
1,021.3620
Gross Profit
4,434.9390
6,430.1980
4,544.8770
3,242.8310
1,198.4530
Operating Expense
7,257.1870
8,679.9740
6,666.9940
7,142.0110
4,781.8060
Operating Income
-2,822.2480
-2,249.7760
-2,122.1170
-3,899.1800
-3,583.3530
Net Non Operating Interest Income Expense
-1,707.0330
-498.4090
-101.6670
75.0410
-2.1520
Other Income Expense
-3,845.3820
190.4270
449.8420
-5,325.9270
-648.8520
Pretax Income
-8,374.6630
-2,557.7580
-1,773.9420
-9,150.0660
-4,234.3570
Tax Provision
0
-17.3900
0
0
0
Net Income Common Stockholders
-8,814.6370
-3,063.5100
-2,120.4330
-9,377.3640
-4,429.5020
Diluted NI Available to Com Stockholders
-8,814.6370
-3,063.5100
-2,120.4330
-9,377.3640
-4,429.5020
Total Operating Income as Reported
-3,265.1640
-2,758.3650
-2,507.8480
-9,242.8440
-4,111.1450
Total Expenses
10,956.7340
12,979.9940
9,984.1940
9,139.1660
5,803.1680
Net Income from Continuing & Discontinued Operation
-8,285.4820
-2,588.6590
-1,766.2050
-9,150.0660
-4,234.3570
Normalized Income
-4,452.0270
-2,779.1083
-2,214.6760
-3,808.0120
-3,537.8500
Net Interest Income
-1,707.0330
-498.4090
-101.6670
75.0410
-2.1520
EBIT
-2,822.2480
-2,249.7760
-2,122.1170
-3,899.1800
-3,583.3530
EBITDA
-1,859.5590
-1,048.6150
-1,215.3800
-3,218.4870
-3,458.5210
Reconciled Cost of Revenue
3,699.5470
4,300.0200
3,317.2000
1,997.1550
1,021.3620
Reconciled Depreciation
962.6890
1,201.1610
906.7370
680.6930
124.8320
Net Income from Continuing Operation Net Minority Interest
-8,285.4820
-2,588.6590
-1,766.2050
-9,150.0660
-4,234.3570
Total Unusual Items Excluding Goodwill
-3,833.4550
191.7530
448.4710
-5,342.0540
-696.5070
Total Unusual Items
-3,833.4550
191.7530
448.4710
-5,342.0540
-696.5070
Normalized EBITDA
1,973.8960
-1,240.3680
-1,663.8510
2,123.5670
-2,762.0140
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
1.3037
0
0
0
12/31/2022 - 7/17/2026
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