Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
497,408
498,422
492,557
514,910
599,085
Cost of Revenue
46,152
45,883
48,251
64,246
76,261
Gross Profit
451,256
452,539
444,306
450,664
522,824
Operating Expense
443,547
439,583
439,606
460,910
630,606
Operating Income
7,709
12,956
4,700
-10,246
-107,782
Net Non Operating Interest Income Expense
-6,488
-8,301
-3,382
-5,454
-4,847
Other Income Expense
-99,334
-50,111
-31,709
-27,726
-79,341
Pretax Income
-98,113
-45,456
-30,391
-43,426
-191,970
Tax Provision
25,633
35,625
26,123
9,508
42,410
Net Income Common Stockholders
-125,654
-83,520
-59,027
-55,410
-237,609
Average Dilution Earnings
--
--
--
0
0
Diluted NI Available to Com Stockholders
-125,654
-83,520
-59,027
-55,410
-237,609
Basic EPS
-3.14
-2.08
-1.51
-1.77
-7.88
Diluted EPS
-3.14
-2.08
-1.51
-1.77
-7.88
Basic Average Shares
40,210.15
40,299.83
39,170.37
31,243.18
30,166.10
Diluted Average Shares
40,210.15
40,299.83
39,170.37
31,243.18
30,166.10
Total Operating Income as Reported
4,666
23,640
8,794
-18,252
-167,815
Total Expenses
489,699
485,466
487,857
525,156
706,867
Net Income from Continuing & Discontinued Operation
-125,654
-83,520
-59,027
-55,410
-237,609
Normalized Income
-65,862.60
-45,606.38
-35,445.02
-34,828.99
-178,745.91
Interest Income
7,630
5,953
5,149
10,264
9,533
Interest Expense
14,118
14,254
8,531
15,718
14,380
Net Interest Income
-6,488
-8,301
-3,382
-5,454
-4,847
EBIT
-83,995
-31,202
-21,860
-27,708
-177,590
EBITDA
-67,176
-12,600
9,040
23,510
-114,927
Reconciled Cost of Revenue
46,152
36,353
31,480
31,405
76,261
Reconciled Depreciation
16,819
18,602
30,900
51,218
62,663
Net Income from Continuing Operation Net Minority Interest
-125,463
-82,904
-59,027
-55,410
-237,609
Total Unusual Items Excluding Goodwill
-99,334
-50,111
-31,709
-27,726
-79,341
Total Unusual Items
-99,334
-50,111
-31,709
-27,726
-79,341
Normalized EBITDA
32,158
37,511
40,749
51,236
-35,586
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-39,733.60
-12,813.38
-8,127.02
-7,144.99
-20,477.91
12/31/2022 - 11/4/2011
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