Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,165,766
1,213,182
1,391,552
1,539,942
1,381,742
Cost of Revenue
442,182
486,214
604,663
668,506
614,682
Gross Profit
723,584
726,968
786,889
871,436
767,060
Operating Expense
895,978
904,510
757,728
813,572
782,712
Operating Income
-172,394
-177,542
29,161
57,864
-15,652
Net Non Operating Interest Income Expense
4,161
4,285
13,209
14,934
14,886
Pretax Income
14,880
-136,402
68,400
95,156
17,335
Tax Provision
16,149
13,446
20,107
74,202
2,569
Net Income Common Stockholders
-1,316
-150,037
48,247
20,830
14,789
Diluted NI Available to Com Stockholders
-1,316
-150,037
48,247
20,830
14,789
Basic EPS
-0.00
-0.07
0.02
0.01
0.01
Diluted EPS
-0.00
-0.07
0.02
0.01
0.01
Basic Average Shares
2,308,600
2,100,900
2,077,000
2,077,000
2,077,000
Diluted Average Shares
2,308,600
2,100,900
2,077,000
2,077,000
2,077,000
Total Expenses
1,338,160
1,390,724
1,362,391
1,482,078
1,397,394
Net Income from Continuing & Discontinued Operation
-1,316
-150,037
48,247
20,830
14,789
Normalized Income
-118,208
-155,146.750
48,239.940
25,205.500
23,031.895
Interest Income
5,096
5,120
14,224
17,902
17,441
Interest Expense
935
835
1,015
2,968
2,555
Net Interest Income
4,161
4,285
13,209
14,934
14,886
EBIT
15,815
-135,567
69,415
98,124
19,890
EBITDA
15,815
-68,827
144,702
172,654
98,635
Reconciled Cost of Revenue
442,182
486,214
604,663
668,506
614,682
Reconciled Depreciation
--
66,740
75,287
74,530
78,745
Net Income from Continuing Operation Net Minority Interest
-1,316
-150,037
48,247
20,830
14,789
Total Unusual Items Excluding Goodwill
155,856
6,813
10
-5,834
-9,677
Total Unusual Items
155,856
6,813
10
-5,834
-9,677
Normalized EBITDA
-140,041
-75,640
144,692
178,488
108,312
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
38,964
1,703.250
2.940
-1,458.500
-1,434.105
12/31/2022 - 1/7/2008
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