Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,185,012
1,284,141
915,807
1,576,551
1,637,546
Cost of Revenue
897,403
985,588
618,130
1,161,000
1,424,828
Gross Profit
287,609
298,553
297,677
415,551
212,718
Operating Expense
245,798
224,811
196,653
198,463
235,358
Operating Income
41,811
73,742
101,024
217,088
-22,640
Net Non Operating Interest Income Expense
-12,355
-15,479
-18,048
-35,899
-33,513
Other Income Expense
-102,984
-87,480
-333,552
-4,032
51,201
Pretax Income
-73,528
-29,217
-250,576
177,157
-4,952
Tax Provision
12,372
23,018
-10,182
39,917
-9,384
Net Income Common Stockholders
-147,911
-112,032
-296,064
85,549
-43,622
Diluted NI Available to Com Stockholders
-147,911
-112,032
-296,064
85,549
-43,622
Basic EPS
-0.96
-0.73
-1.95
0.57
-0.29
Diluted EPS
-0.96
-0.73
-1.95
0.56
-0.29
Basic Average Shares
153,078.5000
152,537
151,754
150,942
149,819
Diluted Average Shares
153,078.5000
152,537
151,754
152,022
149,819
Total Operating Income as Reported
-60,781
-28,995
-227,005
214,124
-18,133
Total Expenses
1,143,201
1,210,399
814,783
1,359,463
1,660,186
Net Income from Continuing & Discontinued Operation
-85,900
-52,235
-240,394
137,240
4,432
Normalized Income
-24,764.8000
12,138.0184
78,515.6960
139,578.1750
-31,484.8628
Interest Income
9,522
11,852
16,777
8,330
3,181
Interest Expense
21,877
27,331
34,825
44,229
36,694
Net Interest Income
-12,355
-15,479
-18,048
-35,899
-33,513
EBIT
-51,651
-1,886
-215,751
221,386
31,742
EBITDA
7,250
45,402
-162,972
276,212
132,801
Reconciled Cost of Revenue
869,858
964,499
601,437
1,145,102
1,408,350
Reconciled Depreciation
58,901
47,288
52,779
54,826
101,059
Net Income from Continuing Operation Net Minority Interest
-85,900
-52,235
-240,394
137,240
4,432
Total Unusual Items Excluding Goodwill
-101,892
-86,488
-332,544
-3,017
48,412
Total Unusual Items
-101,892
-86,488
-332,544
-3,017
48,412
Normalized EBITDA
109,142
131,890
169,572
279,229
84,389
Tax Rate for Calcs
0.0004
0.0003
0
0.0002
0.0003
Tax Effect of Unusual Items
-40,756.8000
-22,114.9816
-13,634.3040
-678.8250
12,495.1372
12/31/2022 - 10/15/2020
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