Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
21,911.1000
21,611.1000
22,150.4100
20,321.9470
19,284.1670
Cost of Revenue
84.4070
84.4070
76.5190
93.7110
115.1090
Gross Profit
21,826.6930
21,526.6930
22,073.8910
20,228.2360
19,169.0580
Operating Expense
24,304.2490
23,704.2490
22,335.5910
21,875.0900
19,681.9760
Operating Income
-2,477.5560
-2,177.5560
-261.7000
-1,646.8540
-512.9180
Net Non Operating Interest Income Expense
282.9730
-117.0270
-322.7720
-381.3010
-406.6400
Pretax Income
-2,634.7620
-2,534.7620
-593.4770
-2,105.4120
-681.6470
Tax Provision
-462.6360
-262.6360
210.8060
-100.9780
-86.1370
Net Income Common Stockholders
-2,378.6300
-2,278.6300
-1,082.9100
-2,505.1720
-533.5790
Average Dilution Earnings
--
-1,351.0460
-1,499.0250
-1,380
-1,380
Diluted NI Available to Com Stockholders
-4,100.7760
-4,000.7760
-2,581.9350
-3,885.1720
-1,913.5970
Basic EPS
-0.05
-0.08
-0.06
-0.10
-0.05
Diluted EPS
-0.05
-0.08
-0.06
-0.10
-0.05
Basic Average Shares
51,170.3920
44,361.3920
40,929.2810
40,481.5690
39,407.3040
Diluted Average Shares
51,170.3920
44,361.3920
40,929.2810
40,481.5690
39,407.3040
Total Operating Income as Reported
-2,577.5570
-2,177.5570
-261.7000
-1,646.8530
-442.9180
Total Expenses
24,388.6560
23,788.6560
22,412.1100
21,968.8010
19,797.0850
Net Income from Continuing & Discontinued Operation
-2,378.6300
-2,278.6300
-1,082.9100
-2,505.1720
-533.5790
Normalized Income
-2,378.6300
-2,278.6300
-1,082.9100
-2,513.0301
-594.7334
Interest Income
--
91.3570
33.9340
6.8610
6.9800
Interest Expense
--
102.2270
212.3040
371.6500
166.7210
Net Interest Income
282.9730
-117.0270
-322.7720
-381.3010
-406.6400
EBIT
-2,732.5350
-2,432.5350
-381.1730
-1,733.7620
-514.9260
EBITDA
-2,732.5350
-2,432.5350
-381.1730
-1,733.7620
-514.9260
Reconciled Cost of Revenue
84.4070
84.4070
76.5190
93.7110
115.1090
Net Income from Continuing Operation Net Minority Interest
-2,378.6300
-2,278.6300
-1,082.9100
-2,505.1720
-533.5790
Total Unusual Items Excluding Goodwill
--
--
--
8.2540
70
Total Unusual Items
--
--
--
8.2540
70
Normalized EBITDA
-2,732.5350
-2,432.5350
-381.1730
-1,742.0160
-584.9260
Tax Rate for Calcs
0.0002
0.0001
0.0002
0
0.0001
Tax Effect of Unusual Items
0
0
0
0.3959
8.8456
12/31/2022 - 12/20/2000
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