Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
790,234
669,489
510,894
412,977
341,029
Cost of Revenue
573,370
515,647
382,187
343,972
338,166
Gross Profit
216,864
153,842
128,707
69,005
2,863
Operating Expense
322,216
295,221
184,998
140,669
184,067
Operating Income
-105,352
-141,379
-56,291
-71,664
-181,204
Net Non Operating Interest Income Expense
-15,742
-6
921
1,953
-1,487
Other Income Expense
-68,702
23,651
-10,888
-13,589
-589
Pretax Income
-189,796
-117,734
-66,258
-83,300
-183,280
Tax Provision
-4,530
-2,496
509
5,340
1,714
Earnings from Equity Interest Net of Tax
3,630
3,657
3,727
3,106
3,358
Net Income Common Stockholders
-181,636
-111,581
-63,040
-85,534
-181,636
Diluted NI Available to Com Stockholders
-181,636
-111,581
-63,040
-85,534
-181,636
Basic EPS
-0.67
-0.44
-0.27
-0.38
-0.91
Diluted EPS
-0.67
-0.44
-0.27
-0.38
-0.91
Basic Average Shares
266,422.61
254,757.80
229,509.17
225,882.25
198,939.08
Diluted Average Shares
266,422.61
254,757.80
229,509.17
225,882.25
198,939.08
Total Operating Income as Reported
-148,943
-151,328
-58,537
-74,158
-182,872
Total Expenses
895,586
810,868
567,185
484,641
522,233
Net Income from Continuing & Discontinued Operation
-181,636
-111,581
-63,040
-85,534
-181,636
Normalized Income
-114,573.76
-134,735.33
-54,438.48
-74,798.69
-181,170.69
Interest Income
--
--
--
1,953
--
Interest Expense
--
--
--
--
1,487
Net Interest Income
-15,742
-6
921
1,953
-1,487
EBIT
-105,352
-141,379
-56,291
-71,664
-181,204
EBITDA
-12,913
-70,860
16,281
5,644
-112,675
Reconciled Cost of Revenue
573,370
515,647
382,187
343,972
338,166
Reconciled Depreciation
92,439
70,519
72,572
77,308
68,529
Net Income from Continuing Operation Net Minority Interest
-181,636
-111,581
-63,040
-85,534
-181,636
Total Unusual Items Excluding Goodwill
-68,702
23,651
-10,888
-13,589
-589
Total Unusual Items
-68,702
23,651
-10,888
-13,589
-589
Normalized EBITDA
55,789
-94,511
27,169
19,233
-112,086
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,639.76
496.67
-2,286.48
-2,853.69
-123.69
12/31/2022 - 10/5/2020
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