Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
163,151
88,533
467,010
645,084
603,911
Cost of Revenue
136,930
68,465
361,319
497,333
461,281
Gross Profit
26,221
20,068
105,691
147,751
142,630
Operating Expense
350,371
311,392
389,371
110,657
226,079
Operating Income
-324,150
-291,324
-283,680
37,094
-83,449
Net Non Operating Interest Income Expense
-24,318
-24,824
-23,201
-34,731
-29,341
Pretax Income
-377,714
-337,876
-317,058
14,872
-108,039
Tax Provision
-9,696
-11,085
44,072
19,365
-19,396
Net Income Common Stockholders
-338,197
-294,730
-351,045
-52,266
-100,012
Diluted NI Available to Com Stockholders
-338,197
-294,730
-351,045
-52,266
-100,012
Basic EPS
-0.10
-0.10
-0.13
-0.02
-0.05
Diluted EPS
-0.10
-0.10
-0.13
-0.02
-0.05
Basic Average Shares
3,301,964.500
3,044,841
2,803,400
2,240,507
2,142,977
Diluted Average Shares
3,301,964.500
3,044,841
2,803,400
2,240,507
2,142,977
Total Operating Income as Reported
-352,834
-312,639
-292,523
50,732
-77,422
Total Expenses
487,301
379,857
750,690
607,990
687,360
Net Income from Continuing & Discontinued Operation
-338,197
-294,730
-351,045
-52,266
-100,012
Normalized Income
-290,426.585
-252,917.318
-332,099.250
-52,221
-92,905.069
Interest Income
70
413
1,334
1,129
1,276
Interest Expense
24,388
25,237
24,535
35,860
30,617
Net Interest Income
-24,318
-24,824
-23,201
-34,731
-29,341
EBIT
-353,326
-312,639
-292,523
50,732
-77,422
EBITDA
-353,326
-278,026
-255,985
87,923
-43,603
Reconciled Cost of Revenue
136,930
68,465
361,319
497,333
461,281
Reconciled Depreciation
--
34,613
36,538
37,191
33,819
Net Income from Continuing Operation Net Minority Interest
-338,197
-294,730
-351,045
-52,266
-100,012
Total Unusual Items Excluding Goodwill
-49,029
-43,231
-25,261
-60
-8,662
Total Unusual Items
-49,029
-43,231
-25,261
-60
-8,662
Normalized EBITDA
-304,297
-234,795
-230,724
87,983
-34,941
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,258.585
-1,418.318
-6,315.250
-15
-1,555.069
12/31/2022 - 7/16/2014
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