Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
179,087
146,587
117,615
87,241
86,749
Cost of Revenue
96,962
83,828
92,417
75,332
71,313
Gross Profit
82,125
62,759
25,198
11,909
15,436
Operating Expense
87,400
82,256
84,747
91,819
119,826
Operating Income
-5,275
-19,497
-59,549
-79,910
-104,390
Net Non Operating Interest Income Expense
38,970
39,963
52,019
51,235
22,514
Other Income Expense
34,777
-37,586
44,116
-44,994
-39,127
Pretax Income
68,472
-17,120
36,586
-73,669
-121,003
Tax Provision
-10,732
-14,191
-3,436
-3,230
34,175
Net Income Common Stockholders
69,979
-9,447
41,080
-73,963
-168,734
Diluted NI Available to Com Stockholders
69,979
-9,447
41,080
-73,963
-168,734
Basic EPS
0.19
-0.02
0.11
-0.19
-0.45
Diluted EPS
0.19
-0.02
0.11
-0.19
-0.45
Basic Average Shares
379,636.8700
383,468.5220
382,058.0560
380,964.7390
376,961.7970
Diluted Average Shares
380,606.2600
383,468.5220
385,557.0020
380,964.7390
376,961.7970
Total Operating Income as Reported
-2,428
-17,395
-76,529
-84,800
-111,428
Total Expenses
184,362
166,084
177,164
167,151
191,139
Net Income from Continuing & Discontinued Operation
69,979
-9,447
41,080
-73,963
-168,734
Normalized Income
48,947.8000
18,195.7690
33,986.6634
-24,330.2739
-124,138.4615
Interest Income
38,970
39,963
52,019
51,235
22,514
Interest Expense
--
--
--
--
13
Net Interest Income
38,970
39,963
52,019
51,235
22,514
EBIT
-5,275
-19,497
-59,549
-79,910
-104,390
EBITDA
9,015
-5,266
-50,213
-71,800
-91,268
Reconciled Cost of Revenue
84,232
71,716
86,782
72,266
64,158
Reconciled Depreciation
14,290
14,231
9,336
8,110
13,122
Net Income from Continuing Operation Net Minority Interest
69,979
-9,447
41,080
-69,849
-155,178
Total Unusual Items Excluding Goodwill
35,052
-37,345
9,583
-47,606
-41,917
Total Unusual Items
35,052
-37,345
9,583
-47,606
-41,917
Normalized EBITDA
-26,037
32,079
-59,796
-24,194
-49,351
Tax Rate for Calcs
0.0004
0.0003
0.0003
0
0.0003
Tax Effect of Unusual Items
14,020.8000
-9,702.2310
2,489.6634
-2,087.2739
-10,877.4615
12/31/2022 - 2/27/2018
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