Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
8,977.3620
10,784.0900
10,680.4680
10,819.9160
10,931.1880
Cost of Revenue
5,652.1890
6,351.3460
5,986.8360
6,237.4690
6,022.1920
Gross Profit
3,325.1730
4,432.7440
4,693.6320
4,582.4470
4,908.9960
Operating Expense
4,156.4520
4,088.8950
5,488.4710
4,478.4220
4,572.3750
Operating Income
-831.2790
343.8490
-794.8390
104.0250
336.6210
Net Non Operating Interest Income Expense
--
--
--
--
0
Other Income Expense
-16.2910
136.7490
-621.5630
-51.6470
4.8590
Pretax Income
-847.5700
480.5980
-1,416.4020
52.3780
341.4800
Tax Provision
-61.1130
-66.5590
236.4530
170.4750
166.0310
Net Income Common Stockholders
-795.0240
447.3970
-4,622.2970
-2,101.8860
-1,355.4170
Diluted NI Available to Com Stockholders
-795.0240
447.3970
-4,622.2970
-2,101.8860
-1,355.4170
Basic EPS
-0.01
0.01
-0.09
-0.04
-0.02
Diluted EPS
-0.01
0.01
-0.09
-0.04
-0.02
Basic Average Shares
55,353.4180
55,183.4190
54,551.1390
54,337.9950
54,320.0860
Diluted Average Shares
55,673.4140
55,503.4140
54,551.1390
54,337.9950
54,320.0860
Total Expenses
9,808.6410
10,440.2410
11,475.3070
10,715.8910
10,594.5670
Net Income from Continuing & Discontinued Operation
-795.0240
447.3970
-4,622.2970
-2,101.8860
-1,355.4170
Normalized Income
-745.3484
473.2540
-1,188.3107
-49.7158
205.7703
Interest Income
--
--
--
--
0
Net Interest Income
--
--
--
--
0
EBIT
-831.2790
343.8490
-794.8390
104.0250
336.6210
EBITDA
-735.2360
442.3720
-686.7240
223.9550
776.2010
Reconciled Cost of Revenue
5,569.8180
6,267.7850
5,894.9380
6,129.8380
5,903.5380
Reconciled Depreciation
96.0430
98.5230
108.1150
119.9300
439.5800
Net Income from Continuing Operation Net Minority Interest
-786.4570
547.1570
-1,652.8550
-118.0970
175.4490
Total Unusual Items Excluding Goodwill
-44.3030
99.8420
-627.5930
-92.4320
-40.9470
Total Unusual Items
-44.3030
99.8420
-627.5930
-92.4320
-40.9470
Normalized EBITDA
-690.9330
342.5300
-59.1310
316.3870
817.1480
Tax Rate for Calcs
0.0001
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-3.1944
25.9390
-163.0487
-24.0508
-10.6257
12/31/2022 - 8/8/1996
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