Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
500,600
597,888
941,934
1,164,054
2,514,695
Cost of Revenue
374,651
390,864
775,118
1,081,197
2,145,106
Gross Profit
125,949
207,024
166,816
82,857
369,589
Operating Expense
253,482
275,401
309,766
377,654
469,568
Operating Income
-127,533
-68,377
-142,950
-294,797
-99,979
Net Non Operating Interest Income Expense
3,825
6,332
5,577
9,777
9,692
Pretax Income
-128,207
-53,124
-147,938
-305,564
-67,766
Tax Provision
28,083
23,083
18,000
20,545
-4,620
Net Income Common Stockholders
-156,290
-76,207
-165,938
-326,109
-63,146
Diluted NI Available to Com Stockholders
-156,290
-76,207
-165,938
-326,109
-63,146
Basic EPS
-2.28
-1.13
-2.46
-4.84
-0.94
Diluted EPS
-2.28
-1.13
-2.46
-4.84
-0.94
Basic Average Shares
68,551
67,336
67,336
67,336
67,325
Diluted Average Shares
68,551
67,336
67,336
67,336
67,325
Total Expenses
628,133
666,265
1,084,884
1,458,851
2,614,674
Net Income from Continuing & Discontinued Operation
-156,290
-76,207
-165,938
-326,109
-63,146
Normalized Income
-156,244.40
-77,571.80
-166,424.40
-307,283.40
-63,146
Interest Income
4,102
6,671
6,160
10,452
10,686
Interest Expense
277
339
583
675
994
Net Interest Income
3,825
6,332
5,577
9,777
9,692
EBIT
-127,930
-52,785
-147,355
-304,889
-66,772
EBITDA
-65,020
7,456
-84,656
-241,521
-2,714
Reconciled Cost of Revenue
374,651
390,864
775,118
1,081,197
2,145,106
Reconciled Depreciation
62,910
60,241
62,699
63,368
64,058
Net Income from Continuing Operation Net Minority Interest
-156,290
-76,207
-165,938
-326,109
-63,146
Total Unusual Items Excluding Goodwill
-57
1,706
608
-23,532
0
Total Unusual Items
-57
1,706
608
-23,532
0
Normalized EBITDA
-64,963
5,750
-85,264
-217,989
-2,714
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-11.40
341.20
121.60
-4,706.40
0
12/31/2022 - 12/29/2017
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