Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
496,262
467,457
363,350
155,745
519,906
Cost of Revenue
101,715
98,235
85,264
61,572
93,626
Gross Profit
394,547
369,222
278,086
94,173
426,280
Operating Expense
72,931
96,683
104,457
321,571
493,132
Operating Income
321,616
272,539
173,629
-227,398
-66,852
Net Non Operating Interest Income Expense
-124,825
-106,391
-102,262
-242,359
-262,651
Pretax Income
212,159
183,745
68,102
-560,986
-430,813
Tax Provision
39,224
32,520
17,310
11,320
5,784
Net Income Common Stockholders
172,935
151,225
50,792
-572,306
-436,597
Diluted NI Available to Com Stockholders
172,935
151,225
50,792
-572,306
-436,597
Basic EPS
0.16
0.14
0.05
-0.51
-0.38
Diluted EPS
0.16
0.14
0.05
-0.51
-0.38
Basic Average Shares
1,097,322.500
1,098,466
1,107,589
1,121,224
1,150,093
Diluted Average Shares
1,097,322.500
1,098,466
1,107,589
1,121,224
1,150,093
Total Expenses
174,646
194,918
189,721
383,143
586,758
Net Income from Continuing & Discontinued Operation
172,935
151,225
50,792
-572,306
-436,597
Normalized Income
172,273.938
153,392
53,092.862
-497,194.410
-362,960.855
Interest Income
2,468
2,221
5,013
17,834
3,458
Interest Expense
127,293
108,612
107,275
260,193
266,109
Net Interest Income
-124,825
-106,391
-102,262
-242,359
-262,651
EBIT
339,452
292,357
175,377
-300,793
-164,704
EBITDA
356,640
313,864
196,775
-278,245
-142,480
Reconciled Cost of Revenue
101,715
98,235
85,264
61,572
93,626
Reconciled Depreciation
17,188
21,507
21,398
22,548
22,224
Net Income from Continuing Operation Net Minority Interest
172,935
151,225
50,792
-572,306
-436,597
Total Unusual Items Excluding Goodwill
811
-2,633
-3,085
-89,954
-88,187
Total Unusual Items
811
-2,633
-3,085
-89,954
-88,187
Normalized EBITDA
355,829
316,497
199,860
-188,291
-54,293
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
149.938
-466
-784.138
-14,842.410
-14,550.855
12/31/2022 - 1/14/2003
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