Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,151,406
3,211,181
3,775,592
4,304,334
4,543,808
Cost of Revenue
2,662,686
2,696,986
3,086,618
3,471,713
3,757,888
Gross Profit
488,720
514,195
688,974
832,621
785,920
Operating Expense
544,746
554,398
653,604
660,379
649,137
Operating Income
-56,026
-40,203
35,370
172,242
136,783
Net Non Operating Interest Income Expense
-71,346
-67,182
-67,237
-72,258
-82,505
Other Income Expense
-231,990
-366,934
-138,951
-11,410
-24,014
Pretax Income
-359,362
-474,319
-170,818
88,574
30,264
Tax Provision
158,832
147,930
16,762
63,339
18,041
Net Income Common Stockholders
-517,930
-621,209
-189,020
62,445
45,727
Diluted NI Available to Com Stockholders
-517,930
-621,209
-189,020
62,445
45,727
Basic EPS
-6.06
-7.24
-2.23
0.73
0.54
Diluted EPS
-6.06
-7.26
-2.23
0.73
0.53
Basic Average Shares
85,761.9860
85,489.6830
84,653.4080
85,309.2200
84,347.7120
Diluted Average Shares
85,761.9860
85,489.6830
84,989.9630
85,874.0350
87,075.1760
Total Operating Income as Reported
-277,486
-416,044
-126,446
141,600
59,336
Total Expenses
3,207,432
3,251,384
3,740,222
4,132,092
4,407,025
Net Income from Continuing & Discontinued Operation
-517,930
-621,209
-189,020
62,445
45,727
Normalized Income
-379,147.6000
-330,313.1900
-70,776.1300
42,184.4500
43,070.1300
Interest Expense
71,346
67,182
67,237
72,258
82,505
Net Interest Income
-71,346
-67,182
-67,237
-72,258
-82,505
EBIT
-288,016
-407,137
-103,581
160,832
112,769
EBITDA
-172,021
-294,756
22,205
301,024
244,523
Reconciled Cost of Revenue
2,662,686
2,696,986
3,086,618
3,471,713
3,757,888
Reconciled Depreciation
115,995
112,381
125,786
140,192
131,754
Net Income from Continuing Operation Net Minority Interest
-518,194
-622,249
-187,580
25,235
12,223
Total Unusual Items Excluding Goodwill
-231,744
-369,539
-147,853
-21,455
-39,047
Total Unusual Items
-231,744
-369,539
-147,853
-21,455
-39,047
Normalized EBITDA
59,723
74,783
170,058
322,479
283,570
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-92,697.6000
-77,603.1900
-31,049.1300
-4,505.5500
-8,199.8700
12/31/2022 - 1/27/2017
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