Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,549.5480
1,519.8550
2,241.6350
952.6920
0
Cost of Revenue
770.8090
914.2980
998.0720
289.7020
3.3600
Gross Profit
778.7390
605.5570
1,243.5630
662.9900
-3.3600
Operating Expense
615.7520
680.6150
643.4450
496.7230
1,237.0370
Operating Income
162.9870
-75.0580
600.1180
166.2670
-1,240.3970
Net Non Operating Interest Income Expense
-331.4000
-354.3010
-104.3010
-137.6400
-1.7900
Other Income Expense
--
-491.5880
-58.7330
-308.6300
-205.0300
Pretax Income
-660.0010
-920.9470
437.0840
-280.0030
-1,447.2170
Net Income Common Stockholders
-659.9990
-920.9470
437.0840
-280.0030
-1,443.7420
Diluted NI Available to Com Stockholders
-659.9990
-920.9470
437.0840
-280.0030
-1,443.7420
Basic EPS
-0.01
-0.01
0.01
0.00
-0.02
Diluted EPS
-0.01
-0.01
--
0.00
-0.02
Basic Average Shares
71,627.7740
72,087.7740
73,565.5240
72,335.5810
65,985.5810
Diluted Average Shares
73,077.7740
72,087.7740
73,565.5240
72,335.5810
65,985.5810
Total Expenses
1,386.5610
1,594.9130
1,641.5170
786.4250
1,240.3970
Net Income from Continuing & Discontinued Operation
-659.9990
-920.9470
437.0840
-280.0030
-1,443.7420
Normalized Income
-168.4110
-429.3590
480.5582
28.6270
-1,194.9620
Interest Income
--
0
7.5080
1.2990
--
Interest Expense
127.0010
135.2320
110.2200
137.4850
0.3070
Net Interest Income
-331.4000
-354.3010
-104.3010
-137.6400
-1.7900
EBIT
-533
-785.7150
547.3040
-142.5180
-1,446.9100
EBITDA
-199.1730
-364.4880
949.8760
-29.9730
-1,443.5500
Reconciled Cost of Revenue
770.8090
914.2980
998.0720
289.7020
3.3600
Reconciled Depreciation
333.8270
421.2270
402.5720
112.5450
3.3600
Net Income from Continuing Operation Net Minority Interest
-659.9990
-920.9470
437.0840
-280.0030
-1,443.7420
Total Unusual Items Excluding Goodwill
-491.5880
-491.5880
-58.7330
-308.6300
-248.7800
Total Unusual Items
-491.5880
-491.5880
-58.7330
-308.6300
-248.7800
Normalized EBITDA
292.4150
127.1000
1,008.6090
278.6570
-1,194.7700
Tax Rate for Calcs
0
0
0.0003
0
0
Tax Effect of Unusual Items
0
0
-15.2588
0
0
12/31/2022 - 10/10/2000
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