Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
540,177
616,586
551,480
665,289
658,494
Cost of Revenue
389,021
480,395
413,271
572,846
638,968
Gross Profit
151,156
136,191
138,209
92,443
19,526
Operating Expense
11,504
66,297
57,746
-10,057
-28,193
Operating Income
139,652
69,894
80,463
102,500
47,719
Net Non Operating Interest Income Expense
54,370
-124,213
-1,277
-1,077,431
-455,750
Pretax Income
-76,958
10,261
10,436
113,108
-111,754
Tax Provision
190
233
55
236
942
Net Income Common Stockholders
-77,149
10,028
10,380
112,872
-112,696
Diluted NI Available to Com Stockholders
-77,149
10,028
10,380
112,872
-112,696
Basic EPS
-0.28
0.04
0.41
4.75
-4.74
Diluted EPS
-0.28
0.04
0.41
1.71
-4.74
Basic Average Shares
275,129.8750
275,129.8750
25,084.8540
23,776.3000
23,776.3000
Diluted Average Shares
556,030.6320
557,797.7190
571,748.3410
571,555.5880
571,555.5880
Total Operating Income as Reported
-5,951
133,264
268,079
488,073
397,398
Rent Expense Supplemental
894
225
73
20,038
14,869
Total Expenses
400,525
546,692
471,017
562,789
610,775
Net Income from Continuing & Discontinued Operation
-77,149
10,028
10,380
112,872
-112,696
Normalized Income
-77,149
-21,245.3652
-142,808.3864
-964,878.5701
-394,899.2200
Interest Income
11,136
6,122
4,023
5,784
5,938
Interest Expense
58,918
1,775
4,994
3,177
4,295
Net Interest Income
54,370
-124,213
-1,277
-1,077,431
-455,750
EBIT
-18,040
12,036
15,430
116,285
-107,459
EBITDA
203,086
208,807
161,684
247,918
76,268
Reconciled Cost of Revenue
389,021
480,395
413,271
572,846
638,968
Reconciled Depreciation
221,126
196,771
146,254
131,633
183,727
Net Income from Continuing Operation Net Minority Interest
-77,149
10,028
10,380
112,872
-112,696
Total Unusual Items Excluding Goodwill
0
32,000
154,000
1,080,004
361,799
Total Unusual Items
0
32,000
154,000
1,080,004
361,799
Normalized EBITDA
203,086
176,807
7,684
-832,086
-285,531
Tax Rate for Calcs
0.0002
0
0
0
0.0002
Tax Effect of Unusual Items
0
726.6348
811.6136
2,253.4299
79,595.7800
12/31/2022 - 5/24/2005
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