Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
744,087
709,919
628,814
891,340
701,440
Cost of Revenue
882,083
951,959
1,253,701
1,399,131
895,796
Gross Profit
-137,996
-242,040
-624,887
-507,791
-194,356
Operating Expense
364,256
437,530
453,336
536,214
463,508
Operating Income
-502,252
-679,570
-1,078,223
-1,044,005
-657,864
Net Non Operating Interest Income Expense
-57,075
-45,698
-15,905
10,628
-1,778
Other Income Expense
-1,144,302
-968,044
-1,013,463
-342,820
-63,527
Pretax Income
-1,703,629
-1,693,312
-2,107,591
-1,376,197
-723,169
Tax Provision
592
356
-2,686
-7,364
839
Net Income Common Stockholders
-1,641,350
-1,631,594
-2,104,701
-1,368,833
-724,008
Diluted NI Available to Com Stockholders
-1,641,350
-1,631,594
-2,104,701
-1,368,833
-724,008
Basic EPS
-1.32
-1.42
-2.68
-2.30
-1.25
Diluted EPS
-1.32
-1.42
-2.68
-2.30
-1.25
Basic Average Shares
1,323,565.9560
--
--
--
--
Diluted Average Shares
1,323,565.9560
1,146,691.1890
785,024.3730
595,468.4190
579,716.7080
Total Operating Income as Reported
-1,285,580
-1,467,385
-2,019,844
-1,343,523
-679,550
Total Expenses
1,246,339
1,389,489
1,707,037
1,935,345
1,359,304
Net Income from Continuing & Discontinued Operation
-1,641,350
-1,631,594
-2,104,701
-1,368,833
-724,008
Normalized Income
-1,185,459.8000
-940,379
-1,148,022.7856
-1,069,540.1254
-690,649.4600
Interest Income
14,868
19,429
30,717
55,829
37,259
Interest Expense
71,943
65,127
46,622
45,201
39,037
Net Interest Income
-57,075
-45,698
-15,905
10,628
-1,778
EBIT
-1,631,686
-1,628,185
-2,060,969
-1,330,996
-684,132
EBITDA
-1,601,351
-1,583,625
-1,976,413
-1,259,913
-632,535
Reconciled Cost of Revenue
882,083
951,959
1,253,701
1,399,131
895,796
Reconciled Depreciation
30,335
44,560
84,556
71,083
51,597
Net Income from Continuing Operation Net Minority Interest
-1,641,350
-1,631,594
-2,104,701
-1,368,833
-724,008
Total Unusual Items Excluding Goodwill
-759,817
-691,215
-957,899
-300,903
-42,226
Total Unusual Items
-759,817
-691,215
-957,899
-300,903
-42,226
Normalized EBITDA
-841,534
-892,410
-1,018,514
-959,010
-590,309
Tax Rate for Calcs
0.0004
0
0
0
0.0002
Tax Effect of Unusual Items
-303,926.8000
0
-1,220.7856
-1,610.1254
-8,867.4600
12/31/2022 - 10/29/1999
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