Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,296,603
2,248,049
2,107,623
1,707,197
1,563,101
Cost of Revenue
893,535
902,789
926,867
716,418
693,718
Gross Profit
1,403,068
1,345,260
1,180,756
990,779
869,383
Operating Expense
1,331,440
1,364,129
1,284,185
1,039,153
960,041
Operating Income
71,628
-18,869
-103,429
-48,374
-90,658
Net Non Operating Interest Income Expense
-33,548
-34,823
-57,100
-19,749
-24,052
Other Income Expense
-1,106,396
-1,105,726
-662,395
995
112,641
Pretax Income
-1,068,316
-1,159,418
-822,924
-67,128
-2,069
Tax Provision
30,807
22,293
4,492
-13,289
36,120
Net Income Common Stockholders
-1,101,689
-1,184,440
-825,494
-33,261
-13,292
Diluted NI Available to Com Stockholders
-1,101,689
-1,184,440
-825,494
-33,261
-13,292
Basic EPS
-19.30
-20.75
-14.93
-0.61
-0.25
Diluted EPS
-19.30
-20.75
-14.93
-0.61
-0.25
Basic Average Shares
57,316.40
57,081.45
55,290.96
54,526.23
53,168
Diluted Average Shares
57,316.40
57,081.45
55,290.96
54,981
53,168
Total Operating Income as Reported
-1,036,720
-1,124,228
-775,719
-65,709
-71,178
Total Expenses
2,224,975
2,266,918
2,211,052
1,755,571
1,653,759
Net Income from Continuing & Discontinued Operation
-1,101,689
-1,184,440
-825,494
-33,261
-13,292
Normalized Income
-434,950.20
-309,297.39
-296,985.90
-34,585.26
-127,058.87
Interest Expense
33,548
34,823
57,100
19,749
24,052
Net Interest Income
-33,548
-34,823
-57,100
-19,749
-24,052
EBIT
-1,034,768
-1,124,595
-765,824
-47,379
21,983
EBITDA
-738,995
-830,217
-481,028
169,730
241,693
Reconciled Cost of Revenue
770,099
782,057
807,604
632,826
600,309
Reconciled Depreciation
295,773
294,378
284,796
217,109
219,710
Net Income from Continuing Operation Net Minority Interest
-1,099,959
-1,182,531
-828,095
-54,369
-39,722
Total Unusual Items Excluding Goodwill
-1,108,348
-1,105,359
-672,290
-24,668
110,553
Total Unusual Items
-1,108,348
-1,105,359
-672,290
-24,668
110,553
Normalized EBITDA
369,353
275,142
191,262
194,398
131,140
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-443,339.20
-232,125.39
-141,180.90
-4,884.26
23,216.13
12/31/2022 - 5/8/2008
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