Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
800,979
844,556
833,881
826,339
819,760
Cost of Revenue
414,356
423,850
394,369
418,256
418,824
Gross Profit
386,623
420,706
439,512
408,083
400,936
Operating Expense
398,263
400,035
412,480
411,683
432,141
Operating Income
-11,640
20,671
27,032
-3,600
-31,205
Net Non Operating Interest Income Expense
-42,642
-44,011
-33,821
-27,320
-19,780
Other Income Expense
-16,610
-21,769
-39,279
-24,453
-61,614
Pretax Income
-70,892
-45,109
-46,068
-55,373
-112,599
Tax Provision
-89,480
-84,745
8,167
10,833
-14,516
Net Income Common Stockholders
18,588
39,636
-54,235
-66,206
-98,083
Diluted NI Available to Com Stockholders
18,588
39,636
-54,235
-66,206
-98,083
Basic EPS
0.10
0.22
-0.31
-0.39
-0.63
Diluted EPS
0.10
0.22
-0.31
-0.39
-0.63
Basic Average Shares
176,877
176,199
174,044
170,408
156,668
Diluted Average Shares
180,500
179,822
174,044
170,408
156,668
Total Operating Income as Reported
-29,021
-3,324
16,872
-24,285
-48,324
Total Expenses
812,619
823,885
806,849
829,939
850,965
Net Income from Continuing & Discontinued Operation
18,588
39,636
-54,235
-66,206
-98,083
Normalized Income
29,016.6000
57,495.4785
-46,679.0080
-50,851.5245
-83,170.9415
Interest Income
773
913
328
337
232
Interest Expense
43,415
44,924
34,149
27,320
19,780
Net Interest Income
-42,642
-44,011
-33,821
-27,320
-19,780
EBIT
-27,477
-185
-11,919
-28,053
-92,819
EBITDA
30,701
60,736
52,482
42,943
-16,336
Reconciled Cost of Revenue
378,576
386,778
355,937
375,861
371,987
Reconciled Depreciation
58,178
60,921
64,401
70,996
76,483
Net Income from Continuing Operation Net Minority Interest
18,588
39,636
-54,235
-66,206
-98,083
Total Unusual Items Excluding Goodwill
-17,381
-23,995
-10,160
-20,685
-17,119
Total Unusual Items
-17,381
-23,995
-10,160
-20,685
-17,119
Normalized EBITDA
48,082
84,731
62,642
63,628
783
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0.0001
Tax Effect of Unusual Items
-6,952.4000
-6,135.5215
-2,604.0080
-5,330.5245
-2,206.9415
12/31/2022 - 5/25/2000
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