Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
961,609
989,697
1,076,163
1,016,614
983,028
Cost of Revenue
832,784
829,503
861,218
805,707
721,912
Gross Profit
128,825
160,194
214,945
210,907
261,116
Operating Expense
136,647
71,689
77,891
71,174
72,843
Operating Income
-7,822
88,505
137,054
139,733
188,273
Net Non Operating Interest Income Expense
-16,692
-19,182
-22,379
-21,496
-7,630
Pretax Income
-381,197
-287,354
45,673
49,506
90,532
Tax Provision
-32,255
-33,074
2,885
1,814
7,088
Net Income Common Stockholders
-313,454
-228,151
37,237
44,143
70,246
Average Dilution Earnings
--
0
2,262
--
--
Diluted NI Available to Com Stockholders
-313,454
-228,151
39,499
44,143
70,246
Basic EPS
-0.25
-0.18
0.03
0.04
0.06
Diluted EPS
-0.25
-0.18
0.02
0.03
0.05
Basic Average Shares
1,239,483
1,239,483
1,238,997
1,237,958
1,237,182
Diluted Average Shares
1,616,557
1,616,557
1,616,071
1,615,573
1,614,648
Total Operating Income as Reported
--
-268,169
68,066
71,007
--
Total Expenses
969,431
901,192
939,109
876,881
794,755
Net Income from Continuing & Discontinued Operation
-313,454
-228,151
39,499
44,143
75,148
Normalized Income
-313,346.9000
-228,047.4665
40,953.9025
45,334.6738
75,296.3949
Interest Expense
16,692
19,182
22,379
21,496
7,630
Net Interest Income
-16,692
-19,182
-22,379
-21,496
-7,630
EBIT
-364,505
-268,172
68,052
71,002
98,162
EBITDA
-267,748
-168,660
158,464
149,726
162,144
Reconciled Cost of Revenue
832,784
829,503
861,218
805,707
721,912
Reconciled Depreciation
96,757
99,512
90,412
78,724
63,982
Net Income from Continuing Operation Net Minority Interest
-313,454
-228,151
39,499
44,143
75,148
Total Unusual Items Excluding Goodwill
-117
-117
-1,553
-1,237
-161
Total Unusual Items
-117
-117
-1,553
-1,237
-161
Normalized EBITDA
-267,631
-168,543
160,017
150,963
162,305
Tax Rate for Calcs
0.0001
0.0001
0.0001
0
0.0001
Tax Effect of Unusual Items
-9.9000
-13.4665
-98.0975
-45.3262
-12.6051
12/31/2022 - 12/28/2004
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