Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
387,641
386,902
440,121
488,069
538,031
Cost of Revenue
256,630
255,857
275,943
291,648
323,798
Gross Profit
131,011
131,045
164,178
196,421
214,233
Operating Expense
195,598
226,368
296,611
299,638
331,252
Operating Income
-64,587
-95,323
-132,433
-103,217
-117,019
Net Non Operating Interest Income Expense
-5,758
-1,206
4,738
16,210
6,541
Other Income Expense
24,915
146,121
-122,301
-275,305
-10,331
Pretax Income
-45,430
49,592
-249,996
-362,312
-120,809
Tax Provision
5,019
14,871
2,193
-641
2,140
Earnings from Equity Interest Net of Tax
-4,562
-4,838
-3,404
-1,282
0
Net Income Common Stockholders
-54,852
29,883
-255,593
-362,688
-122,711
Diluted NI Available to Com Stockholders
-54,852
29,883
-255,593
-362,688
-122,711
Basic EPS
0.48
0.23
-1.94
-2.85
-0.96
Diluted EPS
0.44
0.19
-1.94
-2.85
-0.96
Basic Average Shares
131,858.7500
129,159
131,861
129,944
127,818
Diluted Average Shares
178,213.7500
175,514
131,861
129,944
127,818
Total Operating Income as Reported
-61,255
-96,083
-277,400
-406,004
-117,019
Total Expenses
452,228
482,225
572,554
591,286
655,050
Net Income from Continuing & Discontinued Operation
-54,852
29,883
-255,593
-362,688
-122,711
Normalized Income
-70,111.2000
-69,843.9000
-149,604.5945
-55,691.2240
-119,428.8344
Interest Income
2,445
3,956
7,302
19,511
9,352
Interest Expense
8,203
5,162
2,564
3,301
2,811
Net Interest Income
-5,758
-1,206
4,738
16,210
6,541
EBIT
-37,227
54,754
-247,432
-359,011
-117,998
EBITDA
-16,437
76,265
-214,122
-325,598
-81,964
Reconciled Cost of Revenue
256,630
255,857
275,943
291,648
323,798
Reconciled Depreciation
20,790
21,511
33,310
33,413
36,034
Net Income from Continuing Operation Net Minority Interest
-54,852
29,883
-255,593
-362,688
-122,711
Total Unusual Items Excluding Goodwill
25,432
142,467
-142,515
-307,612
-4,424
Total Unusual Items
25,432
142,467
-142,515
-307,612
-4,424
Normalized EBITDA
-41,869
-66,202
-71,607
-17,986
-77,540
Tax Rate for Calcs
0.0004
0.0003
0.0003
0
0.0003
Tax Effect of Unusual Items
10,172.8000
42,740.1000
-36,526.5945
-615.2240
-1,141.8344
12/31/2022 - 3/10/1988
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