Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
416,148
406,243
336,274
343,811
304,443
Cost of Revenue
264,223
265,928
217,108
217,849
240,329
Gross Profit
151,925
140,315
119,166
125,962
64,114
Operating Expense
859,400
149,166
100,523
70,531
72,419
Operating Income
-707,475
-8,851
18,643
55,431
-8,305
Net Non Operating Interest Income Expense
-171,428
-138,979
-124,742
-133,519
-146,778
Pretax Income
-914,526
-184,841
-100,960
-71,203
-156,055
Tax Provision
14,092
31,882
24,817
23,570
5,965
Net Income Common Stockholders
-878,851
-161,291
-132,517
-108,955
-154,448
Diluted NI Available to Com Stockholders
-878,851
-161,291
-132,517
-108,955
-154,448
Basic EPS
-0.51
-0.09
-0.08
-0.10
-0.23
Diluted EPS
-0.51
-0.09
-0.08
-0.10
-0.24
Basic Average Shares
1,714,719
1,714,719
1,674,842
1,100,066
663,067
Diluted Average Shares
1,714,719
1,714,719
1,674,842
1,100,066
669,685
Total Operating Income as Reported
-736,367
-31,842
31,357
72,098
992
Total Expenses
1,123,623
415,094
317,631
288,380
312,748
Net Income from Continuing & Discontinued Operation
-878,851
-161,291
-132,517
-108,955
-154,448
Normalized Income
-847,085.500
-129,525.500
-133,647.250
-112,287.250
-148,422.500
Interest Income
7,374
14,755
7,576
9,236
9,691
Interest Expense
178,802
153,734
132,318
142,755
156,469
Net Interest Income
-171,428
-138,979
-124,742
-133,519
-146,778
EBIT
-735,724
-31,107
31,358
71,552
414
EBITDA
-519,842
173,134
168,016
214,638
157,971
Reconciled Cost of Revenue
264,223
265,928
217,108
217,849
240,329
Reconciled Depreciation
215,882
204,241
136,658
143,086
157,557
Net Income from Continuing Operation Net Minority Interest
-878,851
-161,291
-132,517
-108,955
-154,448
Total Unusual Items Excluding Goodwill
-42,354
-42,354
1,507
4,443
-8,034
Total Unusual Items
-42,354
-42,354
1,507
4,443
-8,034
Normalized EBITDA
-477,488
215,488
166,509
210,195
166,005
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-10,588.500
-10,588.500
376.750
1,110.750
-2,008.500
12/31/2022 - 6/9/2006
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