Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
155,231
75,580
282,090
1,263,727
1,865,892
Cost of Revenue
146,522
72,477
266,343
1,122,263
1,720,793
Gross Profit
8,709
3,103
15,747
141,464
145,099
Operating Expense
88,574
65,253
61,846
78,167
79,877
Operating Income
-79,865
-62,150
-46,099
63,297
65,222
Net Non Operating Interest Income Expense
-2,307
-3,668
-7,921
-1,498
-9,293
Pretax Income
-97,583
-85,088
66,665
59,685
61,992
Tax Provision
494
2,372
4,942
9,160
4,357
Net Income Common Stockholders
-98,077
-87,460
61,723
50,525
57,635
Diluted NI Available to Com Stockholders
-98,077
-87,460
61,723
50,525
57,635
Basic EPS
-0.23
-0.21
0.15
0.14
0.18
Diluted EPS
-0.23
-0.21
0.15
0.14
0.18
Basic Average Shares
450,674.472
418,712.409
418,712.409
369,610.390
314,464.109
Diluted Average Shares
524,928.792
418,712.409
418,712.409
369,610.390
314,464.109
Total Operating Income as Reported
-90,588
-81,437
74,820
63,078
78,135
Total Expenses
235,096
137,730
328,189
1,200,430
1,800,670
Net Income from Continuing & Discontinued Operation
-98,077
-87,460
61,723
50,525
57,635
Normalized Income
-89,136.250
-72,828.250
-50,220.940
50,718.008
58,242.105
Interest Income
1,587
456
918
1,876
3,040
Interest Expense
3,894
4,124
8,839
3,374
12,333
Net Interest Income
-2,307
-3,668
-7,921
-1,498
-9,293
EBIT
-93,689
-80,964
75,504
63,059
74,325
EBITDA
-93,689
-62,498
96,642
86,001
97,728
Reconciled Cost of Revenue
146,522
72,477
266,343
1,122,263
1,720,793
Reconciled Depreciation
--
18,466
21,138
22,942
23,403
Net Income from Continuing Operation Net Minority Interest
-98,077
-87,460
61,723
50,525
57,635
Total Unusual Items Excluding Goodwill
-11,921
-19,509
120,907
-228
-653
Total Unusual Items
-11,921
-19,509
120,907
-228
-653
Normalized EBITDA
-81,768
-42,989
-24,265
86,229
98,381
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,980.250
-4,877.250
8,963.060
-34.992
-45.895
12/31/2022 - 4/27/2012
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