Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
441,305
529,735
269,324
211,477
651,526
Cost of Revenue
462,338
488,577
353,644
452,257
421,239
Gross Profit
-21,033
41,158
-84,320
-240,780
230,287
Operating Expense
132,225
144,796
138,722
144,269
179,470
Operating Income
-153,258
-103,638
-223,042
-385,049
50,817
Net Non Operating Interest Income Expense
-2,368
-1,700
15
956
2,372
Other Income Expense
-136,828
-102,151
50,758
-81,400
35,145
Pretax Income
-292,454
-207,489
-172,269
-465,493
88,334
Tax Provision
2,753
2,778
77,483
-51,340
18,450
Net Income Common Stockholders
-299,133
-210,267
-249,752
-414,153
69,884
Diluted NI Available to Com Stockholders
-299,133
-210,267
-249,752
-414,153
69,884
Basic EPS
-0.45
-0.45
-0.92
-2.41
0.56
Diluted EPS
-0.45
-0.45
-0.92
-2.41
0.56
Basic Average Shares
629,942.7950
468,847.7640
271,492.4550
171,946.8400
170,673.2670
Diluted Average Shares
629,942.7950
468,847.7640
271,492.4550
171,946.8400
171,858.9780
Total Operating Income as Reported
-171,301
-112,229
-227,130
-410,881
42,937
Total Expenses
594,563
633,373
492,366
596,526
600,709
Net Income from Continuing & Discontinued Operation
-299,133
-210,267
-249,752
-414,153
69,884
Normalized Income
-207,827.4000
-130,046.3460
-279,444.9662
-339,713.4000
44,499.5500
Interest Income
--
266
536
956
2,372
Interest Expense
2,634
1,966
521
0
0
Net Interest Income
-2,368
-1,700
15
956
2,372
EBIT
-289,820
-205,523
-171,748
-465,493
88,334
EBITDA
-289,820
-157,964
-143,332
-405,852
122,023
Reconciled Cost of Revenue
462,338
488,577
353,644
452,257
421,239
Reconciled Depreciation
--
47,559
28,416
59,641
33,689
Net Income from Continuing Operation Net Minority Interest
-299,133
-210,267
-249,752
-414,153
69,884
Total Unusual Items Excluding Goodwill
-152,176
-107,780
39,926
-83,640
31,850
Total Unusual Items
-152,176
-107,780
39,926
-83,640
31,850
Normalized EBITDA
-137,644
-50,184
-183,258
-322,212
90,173
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0001
0.0002
Tax Effect of Unusual Items
-60,870.4000
-27,559.3460
10,233.0338
-9,200.4000
6,465.5500
12/31/2022 - 11/20/2019
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