Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
117,159
201,245
366,542
634,281
297,820
Cost of Revenue
27,489
48,954
119,187
309,749
270,272
Gross Profit
89,670
152,291
247,355
324,532
27,548
Operating Expense
212,102
163,455
138,896
261,272
201,114
Operating Income
-122,432
-11,164
108,459
63,260
-173,566
Net Non Operating Interest Income Expense
1,744
-664
-6,591
-16,667
-6,029
Pretax Income
-106,218
9,992
126,163
62,240
-170,962
Tax Provision
-3,436
1,207
11,392
1,303
-4,632
Net Income Common Stockholders
-102,671
141,539
361,057
65,782
-154,565
Diluted NI Available to Com Stockholders
-102,671
141,539
361,057
65,782
-154,565
Basic EPS
-0.10
0.14
0.34
0.06
-0.15
Diluted EPS
-0.10
0.14
0.34
0.06
-0.15
Basic Average Shares
1,052,185
1,052,185
1,052,185
1,052,185
1,052,185
Diluted Average Shares
1,052,185.315
1,052,185
1,052,185
1,052,185
1,052,185
Total Expenses
239,591
212,409
258,083
571,021
471,386
Net Income from Continuing & Discontinued Operation
-102,671
141,539
361,057
65,782
-154,565
Normalized Income
-102,327.172
-5,855.475
71,709.143
55,818.056
-161,764.506
Interest Income
5,431
4,527
2,230
1,981
1,486
Interest Expense
3,687
5,191
8,821
18,648
7,515
Net Interest Income
1,744
-664
-6,591
-16,667
-6,029
EBIT
-102,531
15,183
134,984
80,888
-163,447
EBITDA
-102,531
82,493
190,688
135,907
-110,832
Reconciled Cost of Revenue
27,489
48,954
119,187
309,749
270,272
Reconciled Depreciation
55,704
67,310
55,704
55,019
52,615
Net Income from Continuing Operation Net Minority Interest
-84,504
10,925
93,885
65,782
-154,565
Total Unusual Items Excluding Goodwill
18,419
19,086
24,377
10,177
7,400
Total Unusual Items
18,419
19,086
24,377
10,177
7,400
Normalized EBITDA
-120,950
63,407
166,311
125,730
-118,232
Tax Rate for Calcs
0
--
0
--
--
Tax Effect of Unusual Items
595.828
2,305.525
2,201.143
213.056
200.494
12/31/2022 - 1/4/2000
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