Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
351,459
273,136
499,332
307,363
299,208
Cost of Revenue
307,604
214,316
427,013
199,947
351,981
Gross Profit
43,855
58,820
72,319
107,416
-52,773
Operating Expense
142,248
149,415
221,394
306,225
537,338
Operating Income
-98,393
-90,595
-149,075
-198,809
-590,111
Net Non Operating Interest Income Expense
-44,742
-46,129
-38,669
-6,606
-13,174
Pretax Income
-118,024
-140,782
-250,514
-234,015
-629,430
Tax Provision
-30,613
-29,800
1,644
-13,023
-3,782
Net Income Common Stockholders
-87,411
-110,982
-252,158
-220,931
-625,450
Diluted NI Available to Com Stockholders
-87,411
-110,982
-252,158
-220,931
-625,450
Basic EPS
-0.23
-0.25
-0.55
-0.55
-1.63
Diluted EPS
-0.23
-0.25
-0.55
-0.55
-1.63
Basic Average Shares
399,033.0090
442,272.1870
459,425.3280
403,575.0100
382,612.8430
Diluted Average Shares
399,033.0090
442,272.1870
459,425.3280
403,575.0100
382,612.8430
Total Expenses
449,852
363,731
648,407
506,172
889,319
Net Income from Continuing & Discontinued Operation
-87,411
-110,982
-252,158
-220,931
-625,450
Normalized Income
-184,598.9319
-192,164.5187
-201,923
-296,902.0464
-660,228.7647
Interest Income
1,737
1,207
2,134
1,398
3,799
Interest Expense
46,479
47,336
40,803
8,004
16,973
Net Interest Income
-44,742
-46,129
-38,669
-6,606
-13,174
EBIT
-71,545
-93,446
-209,711
-226,011
-612,457
EBITDA
-71,545
-34,899
-173,156
-200,142
-579,483
Reconciled Cost of Revenue
307,604
214,316
427,013
199,947
351,981
Reconciled Depreciation
--
58,547
36,555
25,869
32,974
Net Income from Continuing Operation Net Minority Interest
-87,411
-110,982
-252,158
-220,931
-625,450
Total Unusual Items Excluding Goodwill
131,225
102,981
-66,980
80,448
34,989
Total Unusual Items
131,225
102,981
-66,980
80,448
34,989
Normalized EBITDA
-202,770
-137,880
-106,176
-280,590
-614,472
Tax Rate for Calcs
0.0003
0.0002
0.0003
0.0001
0
Tax Effect of Unusual Items
34,037.0681
21,798.4813
-16,745
4,476.9536
210.2353
12/31/2022 - 9/8/2009
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