Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
298,413
316,581
454,550
494,776
517,627
Cost of Revenue
123,615
128,501
194,286
192,624
199,452
Gross Profit
174,798
188,080
260,264
302,152
318,175
Operating Expense
189,422
208,068
298,783
281,035
287,222
Operating Income
-14,624
-19,988
-38,519
21,117
30,953
Net Non Operating Interest Income Expense
-34,722
-30,901
-14,004
-11,004
-6,271
Other Income Expense
-76,482
-91,126
-136,627
-241,670
-31,301
Pretax Income
-123,628
-142,015
-189,150
-231,557
-6,619
Tax Provision
-7,678
3,422
-8,958
-36,225
1,001
Net Income Common Stockholders
-85,518
-101,321
-113,356
-111,347
-4,945
Diluted NI Available to Com Stockholders
-85,518
-101,321
-113,356
-111,347
-4,945
Basic EPS
-50.92
-64.09
-77.60
-73.60
-3.20
Diluted EPS
-50.92
-64.09
-77.60
-73.60
-3.20
Basic Average Shares
2,096
1,581
1,459.7000
1,512.5250
1,586.5500
Diluted Average Shares
2,096
1,581
1,459.7000
1,512.5250
1,586.5500
Total Operating Income as Reported
-94,229
-113,483
-174,618
-227,850
364
Total Expenses
313,037
336,569
493,069
473,659
486,674
Net Income from Continuing & Discontinued Operation
-85,518
-101,321
-113,356
-111,347
-4,945
Normalized Income
-9,647.0383
-32,409.9845
17,373.6810
98,781.1480
17,748.9791
Interest Expense
30,381
26,560
14,004
11,004
--
Net Interest Income
-34,722
-30,901
-14,004
-11,004
-6,271
EBIT
-93,247
-115,455
-175,146
-220,553
30,953
EBITDA
-67,882
-86,913
-148,514
-193,204
55,545
Reconciled Cost of Revenue
119,083
125,633
193,356
191,868
199,452
Reconciled Depreciation
25,365
28,542
26,632
27,349
24,592
Net Income from Continuing Operation Net Minority Interest
-85,518
-101,321
-113,356
-111,347
-4,945
Total Unusual Items Excluding Goodwill
-80,895
-92,585
-137,177
-248,967
-30,589
Total Unusual Items
-80,895
-92,585
-137,177
-248,967
-30,589
Normalized EBITDA
13,013
5,672
-11,337
55,763
86,134
Tax Rate for Calcs
0.0001
0.0003
0
0.0002
0.0003
Tax Effect of Unusual Items
-5,024.0383
-23,673.9845
-6,447.3190
-38,838.8520
-7,895.0209
12/31/2022 - 10/28/2021
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