Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
479,951
539,009
752,206
1,208,613
1,559,308
Cost of Revenue
293,568
328,421
477,912
637,859
1,033,940
Gross Profit
186,383
210,588
274,294
570,754
525,368
Operating Expense
183,065
183,394
285,152
401,703
1,320,384
Operating Income
3,318
27,194
-10,858
169,051
-795,016
Net Non Operating Interest Income Expense
4,863
14,442
37,173
40,798
-37,047
Pretax Income
63
37,804
-76,567
151,964
-1,616,472
Tax Provision
2,720
3,850
1,409
-28,536
-15,322
Net Income Common Stockholders
-2,657
33,954
-77,976
180,500
-1,601,150
Diluted NI Available to Com Stockholders
-2,657
33,954
-77,976
180,500
-1,601,150
Basic EPS
-0.00
0.03
-0.06
0.14
-1.46
Diluted EPS
-0.00
0.03
-0.06
0.14
-1.46
Basic Average Shares
1,247,192.500
1,253,579
1,265,478
1,266,747
1,097,175
Diluted Average Shares
1,247,192.500
1,253,579
1,265,478
1,266,747
1,097,175
Rent Expense Supplemental
15,581
20,381
23,320
43,159
84,769
Total Expenses
476,633
511,815
763,064
1,039,562
2,354,324
Net Income from Continuing & Discontinued Operation
-2,657
33,954
-77,976
180,500
-1,601,150
Normalized Income
-11,404.250
17,327.282
25,892.250
255,449
-780,970.602
Interest Income
11,509
21,876
48,364
68,598
4,960
Interest Expense
6,646
7,434
11,191
27,800
42,007
Net Interest Income
4,863
14,442
37,173
40,798
-37,047
EBIT
6,709
45,238
-65,376
179,764
-1,574,465
EBITDA
76,410
117,492
60,854
379,345
-1,058,529
Reconciled Cost of Revenue
293,568
328,421
477,912
637,859
1,033,940
Reconciled Depreciation
69,701
72,254
126,230
199,581
515,936
Net Income from Continuing Operation Net Minority Interest
-2,657
33,954
-77,976
180,500
-1,601,150
Total Unusual Items Excluding Goodwill
11,663
18,512
-138,491
-99,932
-828,028
Total Unusual Items
11,663
18,512
-138,491
-99,932
-828,028
Normalized EBITDA
64,747
98,980
199,345
479,277
-230,501
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
2,915.750
1,885.282
-34,622.750
-24,983
-7,848.602
12/31/2022 - 9/10/2021
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