Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
408,600
423,600
452,500
570,000
662,100
Cost of Revenue
392,900
431,800
449,600
527,000
630,900
Gross Profit
15,700
-8,200
2,900
43,000
31,200
Operating Expense
99,800
111,400
106,600
161,900
175,800
Operating Income
-84,100
-119,600
-103,700
-118,900
-144,600
Net Non Operating Interest Income Expense
1,200
-1,800
-7,000
-4,300
-9,800
Other Income Expense
42,800
-69,100
-140,900
-77,200
-181,200
Pretax Income
-39,500
-190,500
-251,600
-200,400
-335,600
Tax Provision
-3,200
13,000
3,300
-71,500
-89,900
Earnings from Equity Interest Net of Tax
-129,900
-223,500
-32,900
-176,900
-183,900
Net Income Common Stockholders
-156,000
-513,200
-304,600
-313,400
-428,100
Diluted NI Available to Com Stockholders
-156,000
-513,200
-304,600
-313,400
-428,100
Basic EPS
-3.24
-9.08
-4.73
-4.18
-5.25
Diluted EPS
-3.24
-9.08
-4.73
-4.18
-5.25
Basic Average Shares
48,100
56,500
64,400
73,400
81,600
Diluted Average Shares
48,150
56,500
64,400
73,400
81,600
Total Operating Income as Reported
-116,200
-119,600
-103,700
-118,900
-144,600
Total Expenses
492,700
543,200
556,200
688,900
806,700
Net Income from Continuing & Discontinued Operation
-156,000
-513,200
-304,600
-313,400
-428,100
Normalized Income
-270,474.18
-415,300
-282,300
-295,100
-428,100
Interest Income
9,500
10,100
4,600
13,600
2,500
Interest Expense
8,300
11,900
11,600
17,900
12,300
Net Interest Income
1,200
-1,800
-7,000
-4,300
-9,800
EBIT
-31,200
-178,600
-240,000
-182,500
-323,300
EBITDA
-6,200
-151,600
-212,200
-144,200
-278,700
Reconciled Cost of Revenue
378,700
416,700
435,100
507,700
609,100
Reconciled Depreciation
25,000
27,000
27,800
38,300
44,600
Net Income from Continuing Operation Net Minority Interest
-145,400
-415,300
-282,300
-295,100
-428,100
Total Unusual Items Excluding Goodwill
136,100
--
--
--
0
Total Unusual Items
136,100
--
--
--
0
Normalized EBITDA
-142,300
-151,600
-212,200
-144,200
-278,700
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
11,025.82
0
0
0
0
12/31/2022 - 11/20/2017
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