Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
233,835
233,835
536,631
748,973
1,219,143
Cost of Revenue
229,368
229,368
449,506
566,452
848,209
Gross Profit
4,467
4,467
87,125
182,521
370,934
Operating Expense
116,749
116,749
202,951
227,497
154,235
Operating Income
-112,282
-112,282
-115,826
-44,976
216,699
Net Non Operating Interest Income Expense
-47,383
-47,383
-51,705
-44,216
-57,994
Pretax Income
-306,559
-306,559
-304,848
-198,204
-466
Tax Provision
-6,048
-6,048
29,177
15,431
29,253
Net Income Common Stockholders
-276,023
-276,023
-322,282
-243,451
-89,198
Diluted NI Available to Com Stockholders
-276,023
-276,023
-322,282
-243,451
-89,198
Basic EPS
-0.81
-0.48
-0.93
-0.70
-0.32
Diluted EPS
-0.48
-0.48
-0.93
-0.70
-0.32
Basic Average Shares
580,348.187
580,348.187
347,894.630
347,894.673
278,423.244
Diluted Average Shares
580,348.187
580,348.187
347,894.630
347,894.673
278,423.244
Rent Expense Supplemental
--
--
--
4,144
5,433
Total Expenses
346,117
346,117
652,457
793,949
1,002,444
Net Income from Continuing & Discontinued Operation
-276,023
-276,023
-322,282
-243,451
-89,198
Normalized Income
-138,531.022
-138,531.022
-204,987.500
-165,493
31,714.250
Interest Income
615
615
1,901
1,987
9,541
Interest Expense
47,998
47,998
53,606
46,203
67,535
Net Interest Income
-47,383
-47,383
-51,705
-44,216
-57,994
EBIT
-258,561
-258,561
-251,242
-152,001
67,069
EBITDA
-139,414
-139,414
-80,144
27,643
265,182
Reconciled Cost of Revenue
229,368
229,368
449,506
566,452
848,209
Reconciled Depreciation
119,147
119,147
171,098
179,644
198,113
Net Income from Continuing Operation Net Minority Interest
-276,023
-276,023
-322,282
-243,451
-89,198
Total Unusual Items Excluding Goodwill
-134,070
-134,070
-127,410
-103,944
-161,187
Total Unusual Items
-128,003
-128,003
-105,673
-103,944
-161,165
Normalized EBITDA
-11,411
-11,411
25,529
131,587
426,347
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,645.022
-2,645.022
-31,852.500
-25,986
-40,296.750
12/31/2022 - 1/17/2002
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