Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
151,694
141,057
133,256
141,538
160,670
Cost of Revenue
53,868
47,393
47,809
52,063
61,247
Gross Profit
97,826
93,664
85,447
89,475
99,423
Operating Expense
103,016
103,074
138,758
144,871
203,245
Operating Income
-5,190
-9,410
-53,311
-55,396
-103,822
Net Non Operating Interest Income Expense
14,492
15,015
16,688
18,816
9,636
Other Income Expense
1,751
4,278
-2,367
-50,186
-25,775
Pretax Income
11,053
9,883
-38,990
-86,766
-119,961
Tax Provision
422
323
258
422
663
Earnings from Equity Interest Net of Tax
335
-32
-3,479
-31
244
Net Income Common Stockholders
10,966
9,528
-42,727
-87,219
-120,380
Diluted NI Available to Com Stockholders
10,966
9,528
-42,727
-87,219
-120,380
Basic EPS
0.14
0.40
-1.84
-3.52
-1.08
Diluted EPS
0.10
0.40
-1.84
-3.52
-1.08
Basic Average Shares
88,212.7920
91,974.5200
93,280.5790
99,596.0960
111,591.9180
Diluted Average Shares
95,539.7030
98,855.0870
93,280.5790
99,596.0960
111,591.9180
Total Operating Income as Reported
-5,190
-9,410
-53,311
-87,324
-115,763
Total Expenses
156,884
150,467
186,567
196,934
264,492
Net Income from Continuing & Discontinued Operation
10,966
9,528
-42,727
-87,219
-120,380
Normalized Income
10,434.1134
6,548.7160
-40,357
-48,342.7500
-101,048.7500
Interest Income
14,551
15,051
16,941
18,836
9,636
Interest Expense
59
36
253
20
0
Net Interest Income
14,492
15,015
16,688
18,816
9,636
EBIT
11,112
9,919
-38,737
-86,746
-119,961
EBITDA
18,486
17,915
-28,616
-72,166
-104,078
Reconciled Cost of Revenue
53,868
47,393
47,809
52,063
61,247
Reconciled Depreciation
7,374
7,996
10,121
14,580
15,883
Net Income from Continuing Operation Net Minority Interest
10,966
9,528
-42,727
-87,219
-120,380
Total Unusual Items Excluding Goodwill
553
3,080
-3,160
-51,835
-25,775
Total Unusual Items
553
3,080
-3,160
-51,835
-25,775
Normalized EBITDA
17,933
14,835
-25,456
-20,331
-78,303
Tax Rate for Calcs
0
0
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
21.1134
100.7160
-790
-12,958.7500
-6,443.7500
12/31/2022 - 6/26/2020
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