Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,187,290
982,746
1,031,173
867,764
924,200
Cost of Revenue
601,751
449,914
313,900
341,249
149,665
Gross Profit
585,539
532,832
717,273
526,515
774,535
Operating Expense
666,175
647,033
683,070
686,912
720,315
Operating Income
-80,636
-114,201
34,203
-160,397
54,220
Net Non Operating Interest Income Expense
53,165
52,896
59,477
117,883
73,650
Pretax Income
4,250
-392,839
-743,443
-423,881
17,942
Tax Provision
50,682
52,856
92,078
19,417
39,797
Net Income Common Stockholders
-35,231
-438,894
-835,381
-441,240
-13,458
Diluted NI Available to Com Stockholders
-35,231
-438,894
-835,381
-441,240
-13,458
Basic EPS
-0.03
-0.23
-0.41
-0.21
-0.01
Diluted EPS
-0.03
-0.23
-0.41
-0.21
-0.01
Basic Average Shares
1,887,827.4260
1,948,633.4920
2,039,374.1720
2,121,002.1810
2,130,923.0020
Diluted Average Shares
1,887,827.4260
1,948,633.4920
2,039,374.1720
2,121,002.1810
2,130,923.0020
Total Operating Income as Reported
27,654
-352,559
-669,693
-340,576
109,115
Total Expenses
1,267,926
1,096,947
996,970
1,028,161
869,980
Net Income from Continuing & Discontinued Operation
-35,231
-438,894
-835,381
-441,240
-13,458
Normalized Income
-26,529.5000
-185,501.2500
-279,267.2500
-209,952
18,160.5000
Interest Income
57,029
56,731
70,887
126,188
103,930
Interest Expense
3,864
3,835
11,410
8,305
30,280
Net Interest Income
53,165
52,896
59,477
117,883
73,650
EBIT
8,114
-389,004
-732,033
-415,576
48,222
EBITDA
8,114
-253,827
-590,290
-281,103
153,289
Reconciled Cost of Revenue
601,751
449,914
313,900
341,249
149,665
Reconciled Depreciation
--
135,177
141,743
134,473
105,067
Net Income from Continuing Operation Net Minority Interest
-35,231
-438,894
-835,381
-441,240
-13,458
Total Unusual Items Excluding Goodwill
-11,602
-329,553
-741,485
-308,384
-42,158
Total Unusual Items
-5,374
-323,325
-741,485
-308,384
-42,158
Normalized EBITDA
13,488
69,498
151,195
27,281
195,447
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-2,900.5000
-82,388.2500
-185,371.2500
-77,096
-10,539.5000
12/31/2022 - 2/27/2023
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