Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
550,425
483,219
456,859
714,486
986,094
Cost of Revenue
390,855
352,197
304,493
405,806
579,459
Gross Profit
159,570
131,022
152,366
308,680
406,635
Operating Expense
265,375
281,244
344,836
370,606
379,415
Operating Income
-105,805
-150,222
-192,470
-61,926
27,220
Net Non Operating Interest Income Expense
-5,909
-6,126
-3,367
-453
-368
Pretax Income
-145,518
-162,162
-275,950
-98,628
18,719
Tax Provision
763
982
22,781
4,312
16,888
Net Income Common Stockholders
-146,463
-163,602
-298,573
-102,604
6,228
Diluted NI Available to Com Stockholders
-146,463
-163,602
-298,573
-102,604
6,228
Basic EPS
-0.19
-0.22
--
--
--
Diluted EPS
-0.19
-0.22
-0.40
-0.14
0.01
Basic Average Shares
756,203
756,203
756,203
756,203
756,203
Diluted Average Shares
756,203
756,203
756,203
756,203
756,203
Total Operating Income as Reported
-271,477
-155,887
-271,477
-94,827
23,040
Total Expenses
656,230
633,441
649,329
776,412
958,874
Net Income from Continuing & Discontinued Operation
-146,463
-163,602
-298,573
-102,604
6,228
Normalized Income
-132,623.400
-146,433.976
-237,582.907
-59,132.685
18,726.789
Interest Income
--
149
1,106
3,348
3,953
Interest Expense
6,058
6,275
4,473
3,801
4,321
Net Interest Income
-5,909
-6,126
-3,367
-453
-368
EBIT
-139,460
-155,887
-271,477
-94,827
23,040
EBITDA
-139,460
-124,400
-218,544
-36,467
90,732
Reconciled Cost of Revenue
390,855
352,197
304,493
405,806
579,459
Reconciled Depreciation
--
31,487
52,933
58,360
67,692
Net Income from Continuing Operation Net Minority Interest
-146,463
-163,602
-298,573
-102,604
6,228
Total Unusual Items Excluding Goodwill
-23,066
-23,066
-82,009
-58,563
-16,847
Total Unusual Items
-23,066
-23,066
-82,009
-58,563
-16,847
Normalized EBITDA
-116,394
-101,334
-136,535
22,096
107,579
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-9,226.400
-5,897.976
-21,018.907
-15,091.685
-4,348.211
12/31/2022 - 5/22/2000
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