Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
491,954
586,321
489,682
91,434
83,029
Cost of Revenue
194,570
235,558
185,309
160,856
64,095
Gross Profit
297,384
350,763
304,373
-69,422
18,934
Operating Expense
249,847
272,556
234,729
285,438
365,376
Operating Income
47,537
78,207
69,644
-354,860
-346,442
Net Non Operating Interest Income Expense
-152,523
-143,313
-152,984
-130,001
-90,526
Other Income Expense
72,827
201,454
-134,223
-166,188
-114,679
Pretax Income
-32,159
136,348
-217,563
-651,049
-551,647
Tax Provision
147,431
108,429
14,301
-99,318
-38,067
Net Income Common Stockholders
-179,590
27,919
-231,864
-551,731
-513,580
Diluted NI Available to Com Stockholders
-179,590
27,919
-231,864
-551,731
-513,580
Total Operating Income as Reported
47,537
78,207
69,644
-354,860
-346,442
Total Expenses
444,417
508,114
420,038
446,294
429,471
Net Income from Continuing & Discontinued Operation
-179,590
27,919
-231,864
-551,731
-513,580
Normalized Income
-223,286.2000
-122,023.2122
-132,042.3549
-417,028.3550
-409,225.1410
Interest Income
3,195
2,765
4,617
4,823
912
Interest Expense
142,585
136,870
153,987
133,167
77,474
Net Interest Income
-152,523
-143,313
-152,984
-130,001
-90,526
EBIT
110,426
273,218
-63,576
-517,882
-474,173
EBITDA
151,736
311,069
-32,275
-493,672
-453,764
Reconciled Cost of Revenue
194,570
203,735
158,267
140,167
47,040
Reconciled Depreciation
41,310
37,851
31,301
24,210
20,409
Net Income from Continuing Operation Net Minority Interest
-179,590
27,919
-231,864
-551,731
-513,580
Total Unusual Items Excluding Goodwill
72,827
201,454
-134,223
-159,035
-112,089
Total Unusual Items
72,827
201,454
-134,223
-159,035
-112,089
Normalized EBITDA
78,909
109,615
101,948
-334,637
-341,675
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0002
0.0001
Tax Effect of Unusual Items
29,130.8000
51,511.7878
-34,401.3549
-24,332.3550
-7,734.1410
12/31/2022 - 7/17/2026
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