Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
173,526
168,572
167,763
157,638
132,239
Cost of Revenue
-1,315
-3,365
-3,905
6,261
3,557
Gross Profit
174,841
171,937
171,668
151,377
128,682
Operating Expense
231,536
239,318
197,256
182,580
196,277
Operating Income
-56,695
-67,381
-25,588
-31,203
-67,595
Net Non Operating Interest Income Expense
4,985
3,470
3,027
211
-73
Pretax Income
-51,809
-64,010
-12,572
-23,701
-64,772
Tax Provision
179
-3,436
144
202
-1,339
Net Income Common Stockholders
-51,987
-60,573
-12,716
-17,460
-57,434
Diluted NI Available to Com Stockholders
-51,987
-60,573
-12,716
-17,460
-57,434
Basic EPS
-0.34
-0.41
-0.09
-0.12
-0.41
Diluted EPS
-0.34
-0.41
-0.09
-0.12
-0.41
Basic Average Shares
152,240.3170
147,668.8140
141,288.8890
145,500
140,082.9270
Diluted Average Shares
152,240.3170
147,668.8140
141,288.8890
145,500
140,082.9270
Total Operating Income as Reported
-56,693
-67,380
-24,224
-31,018
--
Total Expenses
230,221
235,953
193,351
188,841
199,834
Net Income from Continuing & Discontinued Operation
-51,987
-60,573
-12,716
-17,460
-57,434
Normalized Income
-54,708.8320
-63,815.8880
-18,058.8260
-21,148.9240
-53,016.7520
Interest Income
--
3,476
3,062
261
145
Interest Expense
--
6
22
38
214
Net Interest Income
4,985
3,470
3,027
211
-73
EBIT
-53,318
-64,004
-12,550
-23,663
-64,558
EBITDA
-37,688
-52,092
-3,886
-13,318
-50,987
Reconciled Cost of Revenue
-1,315
-3,365
-3,905
6,261
3,557
Reconciled Depreciation
15,630
11,912
8,664
10,345
13,571
Net Income from Continuing Operation Net Minority Interest
-51,987
-60,573
-12,716
-17,460
-57,434
Total Unusual Items Excluding Goodwill
3,428
3,428
6,729
4,646
-4,512
Total Unusual Items
3,428
3,428
6,729
4,646
-4,512
Normalized EBITDA
-41,116
-55,520
-10,615
-17,964
-46,475
Tax Rate for Calcs
0.0002
0.0001
0.0002
0.0002
0
Tax Effect of Unusual Items
706.1680
185.1120
1,386.1740
957.0760
-94.7520
12/31/2022 - 1/13/2014
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