Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
228,894
243,742
312,474
401,983
514,800
Cost of Revenue
64,447
69,392
77,395
116,060
184,699
Gross Profit
164,447
174,350
235,079
285,923
330,101
Operating Expense
184,613
197,679
299,154
372,356
532,018
Operating Income
-20,166
-23,329
-64,075
-86,433
-201,917
Net Non Operating Interest Income Expense
-30,243
-26,779
-8,626
4,669
-352
Other Income Expense
-64,170
-13,673
-58,837
-14,508
-21,751
Pretax Income
-114,579
-63,781
-131,538
-96,272
-224,020
Tax Provision
4,195
3,452
2,735
4,163
1,727
Net Income Common Stockholders
-118,774
-67,233
-134,273
-100,435
-225,747
Diluted NI Available to Com Stockholders
-115,105
-67,233
-134,273
-100,435
-225,747
Basic EPS
-10.45
-8.57
-22.65
-19.20
-3.03
Diluted EPS
-13.65
-12.39
-22.65
-19.20
-3.03
Basic Average Shares
10,817.8960
7,843.7000
88,715.1610
5,239.5510
74,509.4040
Diluted Average Shares
11,541.1170
8,640.7300
88,715.1610
5,239.5510
74,509.4040
Total Operating Income as Reported
-124,773
-78,699
-183,195
-111,375
-221,884
Total Expenses
249,060
267,071
376,549
488,416
716,717
Net Income from Continuing & Discontinued Operation
-118,774
-67,233
-134,273
-100,435
-225,747
Normalized Income
-73,956.4000
-45,389.5000
-97,903.7700
-86,418.8200
-209,973.0700
Interest Income
2,685
4,751
5,860
9,551
5,151
Interest Expense
31,113
29,245
12,380
839
1,725
Net Interest Income
-30,243
-26,779
-8,626
4,669
-352
EBIT
-83,466
-34,536
-119,158
-95,433
-222,295
EBITDA
-62,014
-11,804
-76,886
-40,680
-167,899
Reconciled Cost of Revenue
64,447
69,392
77,395
116,060
133,981
Reconciled Depreciation
21,452
22,732
42,272
54,753
54,396
Net Income from Continuing Operation Net Minority Interest
-118,774
-67,233
-134,273
-100,435
-225,747
Total Unusual Items Excluding Goodwill
-74,696
-27,650
-46,037
-17,742
-19,967
Total Unusual Items
-74,696
-27,650
-46,037
-17,742
-19,967
Normalized EBITDA
12,682
15,846
-30,849
-22,938
-147,932
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-29,878.4000
-5,806.5000
-9,667.7700
-3,725.8200
-4,193.0700
12/31/2022 - 4/7/2000
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