Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
870,334
898,217
1,242,382
1,619,147
1,998,707
Cost of Revenue
839,581
867,107
1,226,135
1,529,087
1,898,267
Gross Profit
30,753
31,110
16,247
90,060
100,440
Operating Expense
79,711
88,014
131,466
159,353
147,617
Operating Income
-48,958
-56,904
-115,219
-69,293
-47,177
Net Non Operating Interest Income Expense
-2,606
-2,911
-6,752
-7,671
-9,279
Pretax Income
-40,532
-34,946
-93,553
-50,689
-18,555
Tax Provision
-648
-491
-3,402
2,556
5,270
Net Income Common Stockholders
-39,718
-33,931
-89,735
-52,358
-23,632
Diluted NI Available to Com Stockholders
-39,718
-33,931
-89,735
-52,358
-23,632
Basic EPS
-0.08
-0.07
-0.18
-0.10
-0.05
Diluted EPS
-0.08
-0.07
-0.18
-0.10
-0.05
Basic Average Shares
521,911
511,011
505,202
505,202
505,202
Diluted Average Shares
521,911
511,011
505,202
505,202
505,202
Total Expenses
919,292
955,121
1,357,601
1,688,440
2,045,884
Net Income from Continuing & Discontinued Operation
-39,718
-33,931
-89,735
-52,358
-23,632
Normalized Income
-41,953.677
-39,413.867
-90,624.436
-53,613.500
-26,344.750
Interest Income
1,242
1,518
1,238
1,435
1,797
Interest Expense
3,848
4,429
7,990
9,106
11,076
Net Interest Income
-2,606
-2,911
-6,752
-7,671
-9,279
EBIT
-36,684
-30,517
-85,563
-41,583
-7,479
EBITDA
253
11,005
-28,345
14,626
45,278
Reconciled Cost of Revenue
839,581
867,107
1,226,135
1,529,087
1,898,267
Reconciled Depreciation
36,937
41,522
57,218
56,209
52,757
Net Income from Continuing Operation Net Minority Interest
-39,718
-33,931
-89,735
-52,358
-23,632
Total Unusual Items Excluding Goodwill
2,272
5,561
923
1,674
3,617
Total Unusual Items
2,272
5,561
923
1,674
3,617
Normalized EBITDA
-2,019
5,444
-29,268
12,952
41,661
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
36.323
78.133
33.564
418.500
904.250
12/31/2022 - 10/18/2019
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