Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,970,012
4,887,777
4,669,078
4,856,806
4,329,075
Cost of Revenue
3,182,974
3,164,264
3,130,729
3,346,135
2,879,405
Gross Profit
1,787,038
1,723,513
1,538,349
1,510,671
1,449,670
Operating Expense
1,761,951
1,761,923
1,739,330
1,779,488
1,768,192
Operating Income
25,087
-38,410
-200,981
-268,817
-318,522
Net Non Operating Interest Income Expense
9,338
15,479
19,834
24,749
9,233
Pretax Income
-45,089
-30,716
-370,119
-221,227
-2,832,147
Tax Provision
19,899
21,395
9,867
9,641
10,128
Net Income Common Stockholders
-61,718
-49,018
-376,498
-225,809
-2,833,395
Diluted NI Available to Com Stockholders
-61,718
-49,018
-376,498
-225,809
-2,833,395
Basic EPS
-0.05
-0.04
-0.28
-0.17
-3.37
Diluted EPS
-0.05
-0.04
-0.28
-0.17
-3.37
Basic Average Shares
1,277,436.856
1,298,503.901
1,322,513.588
1,338,749.730
841,076.782
Diluted Average Shares
1,277,436.856
1,298,503.901
1,322,513.588
1,338,749.730
841,076.782
Total Expenses
4,944,925
4,926,187
4,870,059
5,125,623
4,647,597
Net Income from Continuing & Discontinued Operation
-61,718
-49,018
-376,498
-225,809
-2,833,395
Normalized Income
36,726.500
-48,216.250
-24,038.750
-232,628.750
-2,804,487
Interest Income
22,947
27,860
28,725
32,628
17,151
Interest Expense
13,609
12,381
8,891
7,879
7,918
Net Interest Income
9,338
15,479
19,834
24,749
9,233
EBIT
-31,480
-18,335
-361,228
-213,348
-2,824,229
EBITDA
-31,480
122,375
-222,906
-73,350
-2,688,922
Reconciled Cost of Revenue
3,182,974
3,164,264
3,130,729
3,346,135
2,879,405
Reconciled Depreciation
--
140,710
138,322
139,998
135,307
Net Income from Continuing Operation Net Minority Interest
-61,718
-49,018
-376,498
-225,809
-2,833,395
Total Unusual Items Excluding Goodwill
-62,626
-1,069
-204,723
9,093
-38,544
Total Unusual Items
-11,151
-1,069
-5,806
9,093
-38,544
Normalized EBITDA
-20,329
123,444
-217,100
-82,443
-2,650,378
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-15,656.500
-267.250
-51,180.750
2,273.250
-9,636
12/31/2022 - 9/14/2022
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