Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,085,815
2,057,920
1,933,045
1,540,493
803,933
Cost of Revenue
530,119
579,139
659,388
781,308
276,828
Gross Profit
1,555,696
1,478,781
1,273,657
759,185
527,105
Operating Expense
2,316,113
1,944,973
1,485,059
1,211,799
921,033
Operating Income
-760,417
-466,192
-211,402
-452,614
-393,928
Net Non Operating Interest Income Expense
65,214
57,377
30,381
-39,123
-147,397
Pretax Income
67,730
-355,780
-142,545
-467,692
-567,364
Tax Provision
-83,481
26,191
124,221
106,442
48,735
Net Income Common Stockholders
151,211
-381,971
-266,766
-522,209
-548,099
Diluted NI Available to Com Stockholders
151,211
-381,971
-266,766
-522,209
-548,099
Basic EPS
0.64
-1.66
-1.20
-2.84
-2.54
Diluted EPS
0.64
-1.66
-1.20
-2.84
-2.54
Basic Average Shares
233,207.871
230,543.136
221,647.585
183,629.180
215,828.599
Diluted Average Shares
233,252.595
230,543.136
221,647.585
183,629.180
215,828.599
Total Operating Income as Reported
72,943
-349,622
-138,749
-383,383
-418,550
Total Expenses
2,846,232
2,524,112
2,144,447
1,993,107
1,197,861
Net Income from Continuing & Discontinued Operation
151,211
-381,971
-266,766
-574,134
-616,099
Normalized Income
135,552.800
-399,840.154
-282,681.924
-580,848.104
-620,499.209
Interest Income
70,427
63,535
34,177
45,186
1,417
Interest Expense
5,213
6,158
3,796
84,309
148,814
Net Interest Income
65,214
57,377
30,381
-39,123
-147,397
EBIT
72,943
-349,622
-138,749
-383,383
-418,550
EBITDA
72,943
-249,226
-47,363
-308,307
-351,186
Reconciled Cost of Revenue
530,119
579,139
659,388
781,308
276,828
Reconciled Depreciation
--
100,396
91,386
75,076
67,364
Net Income from Continuing Operation Net Minority Interest
151,211
-381,971
-266,766
-574,134
-616,099
Total Unusual Items Excluding Goodwill
26,097
24,008
21,401
9,045
5,931
Total Unusual Items
26,097
24,008
21,401
9,045
5,931
Normalized EBITDA
46,846
-273,234
-68,764
-317,352
-357,117
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
10,438.800
6,138.846
5,485.076
2,330.897
1,530.791
12/31/2022 - 7/11/2023
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