Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
148,034
156,266
144,584
461,515
362,980
Cost of Revenue
86,670
96,310
155,642
457,850
329,888
Gross Profit
61,364
59,956
-11,058
3,665
33,092
Operating Expense
101,676
115,644
177,112
182,979
164,213
Operating Income
-40,312
-55,688
-188,170
-179,314
-131,121
Net Non Operating Interest Income Expense
-30,440
-23,933
-18,293
-14,977
-10,468
Other Income Expense
-2,198
217,918
-647,219
54,311
2,374
Pretax Income
-72,950
138,297
-853,682
-139,980
-139,215
Tax Provision
128
536
332
433
-15,161
Net Income Common Stockholders
-73,078
137,761
-854,014
-140,413
-124,054
Average Dilution Earnings
0
-215,736
0
0
--
Diluted NI Available to Com Stockholders
-73,078
-77,975
-854,014
-140,413
-124,054
Basic EPS
-8.74
16.52
-105.80
-18.00
-16.20
Diluted EPS
-8.74
-9.18
-105.80
-18.00
-16.20
Basic Average Shares
8,614.7630
8,338.7590
8,072.1270
7,779.1970
7,670.6870
Diluted Average Shares
8,690.3230
8,489.8790
8,072.1270
7,779.1970
7,670.6870
Total Operating Income as Reported
-43,082
-55,688
-839,456
-179,314
-131,121
Total Expenses
188,346
211,954
332,754
640,829
494,101
Net Income from Continuing & Discontinued Operation
-73,078
137,761
-854,014
-140,413
-124,054
Normalized Income
-71,231.2000
-78,218.3825
-370,751.0467
-178,559.7970
-124,054
Interest Expense
30,440
23,933
18,293
14,977
10,468
Net Interest Income
-30,440
-23,933
-18,293
-14,977
-10,468
EBIT
-42,510
162,230
-835,389
-125,003
-128,747
EBITDA
2,113
207,177
-790,401
-78,728
-83,313
Reconciled Cost of Revenue
86,670
96,310
155,642
457,850
329,888
Reconciled Depreciation
44,623
44,947
44,988
46,275
45,434
Net Income from Continuing Operation Net Minority Interest
-73,078
137,761
-854,014
-140,413
-124,054
Total Unusual Items Excluding Goodwill
-3,078
216,825
-649,809
51,390
0
Total Unusual Items
-3,078
216,825
-649,809
51,390
0
Normalized EBITDA
5,191
-9,648
-140,592
-130,118
-83,313
Tax Rate for Calcs
0.0004
0
0.0003
0.0003
0.0001
Tax Effect of Unusual Items
-1,231.2000
845.6175
-166,546.0467
13,243.2030
0
12/31/2022 - 10/8/2020
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