Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
265,512
376,908
617,574
716,295
766,897
Cost of Revenue
111,641
152,151
180,927
225,941
197,396
Gross Profit
153,871
224,757
436,647
490,354
569,501
Operating Expense
209,479
339,613
496,516
554,479
560,544
Operating Income
-55,608
-114,856
-59,869
-64,125
8,957
Net Non Operating Interest Income Expense
8,680
8,225
25,460
33,638
6,391
Other Income Expense
-4,773
6,489
-653,957
80,799
88,598
Pretax Income
-51,701
-100,142
-688,366
50,312
103,946
Tax Provision
1,296
3,279
148,702
32,132
-162,692
Net Income Common Stockholders
-52,997
-103,421
-837,068
18,180
266,638
Average Dilution Earnings
--
--
0
-61,694
-65,444
Diluted NI Available to Com Stockholders
-52,997
-103,421
-837,068
-43,514
201,194
Basic EPS
-0.48
-0.96
-8.10
0.16
2.09
Diluted EPS
-0.48
-0.96
-8.10
-0.34
1.34
Basic Average Shares
110,251
107,484
103,300
116,504
127,557
Diluted Average Shares
110,251
107,484
103,300
128,569
149,859
Total Operating Income as Reported
-55,608
-116,856
-737,108
-67,725
8,957
Total Expenses
321,120
491,764
677,443
780,420
757,940
Net Income from Continuing & Discontinued Operation
-52,997
-103,421
-837,068
18,180
266,638
Normalized Income
-58,151
-108,627.1000
-320,433.2800
-45,193.8000
196,745.1200
Interest Income
--
8,815
28,050
37,411
12,431
Interest Expense
135
590
2,590
3,773
6,040
Net Interest Income
8,680
8,225
25,460
33,638
6,391
EBIT
-51,566
-99,552
-685,776
54,085
109,986
EBITDA
5,743
-20,915
-607,432
183,803
201,593
Reconciled Cost of Revenue
111,641
152,151
180,927
225,941
197,396
Reconciled Depreciation
57,309
78,637
78,344
129,718
91,607
Net Income from Continuing Operation Net Minority Interest
-52,997
-103,421
-837,068
18,180
266,638
Total Unusual Items Excluding Goodwill
8,590
6,590
-653,968
80,220
88,472
Total Unusual Items
8,590
6,590
-653,968
80,220
88,472
Normalized EBITDA
-2,847
-27,505
46,536
103,583
113,121
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
3,436
1,383.9000
-137,333.2800
16,846.2000
18,579.1200
12/31/2022 - 11/13/2013
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