Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
25,780.5040
18,834.0990
50,869.8120
50,837.2320
44,560.4180
Cost of Revenue
22,482.8010
16,574.5490
48,311.9740
47,520.0110
40,808.8490
Gross Profit
3,297.7030
2,259.5500
2,557.8380
3,317.2210
3,751.5690
Operating Expense
7,976.6260
8,876.0080
8,356.0550
4,690.3450
11,121.6330
Operating Income
-4,678.9230
-6,616.4580
-5,798.2170
-1,373.1240
-7,370.0640
Net Non Operating Interest Income Expense
-60.4710
-594.9020
-228.1180
-14.2730
-283.5210
Other Income Expense
1,787.7780
1,619.4610
2,614.8630
284.9920
952.3820
Pretax Income
-2,951.6160
-5,591.8990
-3,411.4720
-1,102.4050
-6,701.2030
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-4,179.6160
-8,534.1380
-6,616.6710
-5,146.4440
-6,660.9460
Diluted NI Available to Com Stockholders
-4,179.6160
-8,534.1380
-6,616.6710
-5,146.4440
-6,660.9460
Basic EPS
0.23
-6.03
-13.13
-12.69
-15.43
Diluted EPS
0.23
-6.03
-13.13
-12.69
-15.43
Basic Average Shares
2,596.5470
1,441.3700
516.2350
406.8830
431.7630
Diluted Average Shares
2,596.5470
1,441.3700
516.2350
406.8830
431.7630
Total Operating Income as Reported
-4,678.9230
-6,616.4580
-5,798.2170
-1,373.1240
-7,370.0640
Total Expenses
30,459.4270
25,450.5570
56,668.0290
52,210.3560
51,930.4820
Net Income from Continuing & Discontinued Operation
-4,179.6160
-8,534.1380
-6,616.6710
-5,146.4440
-6,660.9460
Normalized Income
-2,806.0870
-5,433.1280
-3,252.7240
-1,086.3950
-7,486.0990
Interest Expense
60.4710
594.9020
228.1180
14.2730
283.5210
Net Interest Income
-60.4710
-594.9020
-228.1180
-14.2730
-283.5210
EBIT
-2,891.1450
-4,996.9970
-3,183.3540
-1,088.1320
-6,417.6820
EBITDA
-1,279.0410
-3,339.7800
-1,450.5090
245.2190
-5,980.3700
Reconciled Cost of Revenue
22,482.8010
16,574.5490
48,311.9740
47,520.0110
40,808.8490
Reconciled Depreciation
1,612.1040
1,657.2170
1,732.8450
1,333.3510
437.3120
Net Income from Continuing Operation Net Minority Interest
-2,806.0870
-5,433.1280
-3,252.7240
-1,086.3950
-6,660.9460
Total Unusual Items Excluding Goodwill
0
--
0
0
825.1530
Total Unusual Items
0
--
0
0
825.1530
Normalized EBITDA
-1,279.0410
-3,339.7800
-1,450.5090
245.2190
-6,805.5230
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 10/19/2023
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