Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
219,060
236,196
160,180
194,623
292,484
Cost of Revenue
44,632
39,462
63,177
74,149
85,568
Gross Profit
174,428
196,734
97,003
120,474
206,916
Operating Expense
187,609
173,235
147,417
166,549
271,762
Operating Income
-13,181
23,499
-50,414
-46,075
-64,846
Net Non Operating Interest Income Expense
-17,337
-24,179
-18,185
-6,032
-15,687
Other Income Expense
2,672
-3,041
-811
182
-13,693
Pretax Income
-27,846
-3,721
-69,410
-51,925
-94,226
Tax Provision
1,820
1,624
0
0
0
Net Income Common Stockholders
-29,666
-5,345
-69,410
-51,925
-94,226
Diluted NI Available to Com Stockholders
-29,666
-5,345
-69,410
-51,925
-94,226
Basic EPS
-0.12
-0.02
-0.33
-0.28
-0.52
Diluted EPS
-0.12
-0.02
-0.33
-0.28
-0.52
Basic Average Shares
266,770.4960
257,157.7820
210,946.6580
187,465.4480
182,782.6800
Diluted Average Shares
266,770.4960
257,157.7820
210,946.6580
187,465.4480
182,782.6800
Total Operating Income as Reported
-15,126
23,499
-50,472
-46,256
-80,779
Total Expenses
232,241
212,697
210,594
240,698
357,330
Net Income from Continuing & Discontinued Operation
-29,666
-5,345
-69,410
-51,925
-94,226
Normalized Income
-31,347.8000
-3,038.4143
-68,505
-51,220
-77,387
Interest Expense
17,337
24,179
18,185
6,032
15,687
Net Interest Income
-17,337
-24,179
-18,185
-6,032
-15,687
EBIT
-10,509
20,458
-51,225
-45,893
-78,539
EBITDA
-8,957
21,727
-13,721
-8,266
-40,842
Reconciled Cost of Revenue
44,632
39,462
63,177
74,149
85,568
Reconciled Depreciation
1,552
1,269
37,504
37,627
37,697
Net Income from Continuing Operation Net Minority Interest
-29,666
-5,345
-69,410
-51,925
-94,226
Total Unusual Items Excluding Goodwill
2,803
-3,099
-905
-705
-16,839
Total Unusual Items
2,803
-3,099
-905
-705
-16,839
Normalized EBITDA
-11,760
24,826
-12,816
-7,561
-24,003
Tax Rate for Calcs
0.0004
0.0003
0
0
0
Tax Effect of Unusual Items
1,121.2000
-792.4143
0
0
0
12/31/2022 - 3/20/2014
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