Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,002,171
862,505
657,008
1,221,722
951,469
Cost of Revenue
706,239
632,864
548,485
740,154
577,484
Gross Profit
295,932
229,641
108,523
481,568
373,985
Operating Expense
234,551
204,001
359,401
249,264
350,606
Operating Income
61,381
25,640
-250,878
232,304
23,379
Net Non Operating Interest Income Expense
12,791
14,422
19,177
44,824
23,421
Pretax Income
53,659
33,861
-213,417
285,498
-689,929
Tax Provision
5,814
3,620
-23,364
71,870
42,105
Net Income Common Stockholders
49,683
31,226
-189,144
213,628
57,029
Diluted NI Available to Com Stockholders
49,683
31,226
-189,144
213,628
57,029
Basic EPS
0.14
0.09
-0.52
0.59
0.23
Diluted EPS
0.14
0.09
-0.52
0.59
0.22
Basic Average Shares
361,591.412
361,276.035
360,483.747
360,458.829
247,795.362
Diluted Average Shares
365,919.729
365,553.603
360,483.747
363,267.055
254,002.330
Total Expenses
940,790
836,865
907,886
989,418
928,090
Net Income from Continuing & Discontinued Operation
49,683
31,226
-189,144
213,628
-732,034
Normalized Income
32,270.876
13,785.693
-203,191.128
205,917.883
-145,967.500
Interest Income
--
19,835
22,054
47,267
27,519
Interest Expense
7,044
5,413
2,877
2,443
4,098
Net Interest Income
12,791
14,422
19,177
44,824
23,421
EBIT
60,703
39,274
-210,540
287,941
-685,831
EBITDA
60,703
65,323
-180,364
315,822
-659,206
Reconciled Cost of Revenue
706,239
632,864
548,485
740,154
577,484
Reconciled Depreciation
--
26,049
30,176
27,881
26,625
Net Income from Continuing Operation Net Minority Interest
49,683
31,226
-189,144
213,628
-732,034
Total Unusual Items Excluding Goodwill
19,528
19,528
15,774
10,304
-781,422
Total Unusual Items
19,528
19,528
15,774
10,304
-781,422
Normalized EBITDA
41,175
45,795
-196,138
305,518
122,216
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
2,115.876
2,087.693
1,726.872
2,593.883
-195,355.500
12/31/2022 - 8/10/2022
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