Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
828,750
765,571
703,695
692,020
785,707
Cost of Revenue
384,227
391,422
434,989
464,145
548,505
Gross Profit
444,523
374,149
268,706
227,875
237,202
Operating Expense
468,496
408,526
333,427
353,572
428,637
Operating Income
-23,973
-34,377
-64,721
-125,697
-191,435
Net Non Operating Interest Income Expense
19,042
21,032
32,402
34,671
31,411
Other Income Expense
39,799
21,869
-15,982
-5,113
-36,089
Pretax Income
34,868
8,524
-48,301
-96,139
-196,113
Tax Provision
5,711
8,159
4,645
12,976
-70,394
Net Income Common Stockholders
30,171
336
-53,554
-102,496
-109,652
Diluted NI Available to Com Stockholders
30,171
336
-53,554
-102,496
-109,652
Basic EPS
2.43
0.00
-4.32
-8.64
-9.12
Diluted EPS
2.43
0.00
-4.32
-8.64
-9.12
Basic Average Shares
12,010.7760
12,010.7760
12,016.3920
12,130.0380
12,131.7570
Diluted Average Shares
12,010.7760
12,010.7760
12,016.3920
12,130.0380
12,131.7570
Total Operating Income as Reported
-23,973
-34,377
-64,721
-125,697
-191,435
Total Expenses
852,723
799,948
768,416
817,717
977,142
Net Income from Continuing & Discontinued Operation
30,171
336
-53,554
-102,496
-109,652
Normalized Income
-4,572.7247
-18,612.7500
-52,867.7500
-100,707.2500
-86,455.4920
Interest Income
19,042
21,032
32,402
34,671
31,411
Net Interest Income
19,042
21,032
32,402
34,671
31,411
EBIT
-23,973
-34,377
-64,721
-125,697
-191,435
EBITDA
-23,973
-7,260
-29,804
-83,134
-136,687
Reconciled Cost of Revenue
384,227
391,422
434,989
464,145
548,505
Reconciled Depreciation
--
27,117
34,917
42,563
54,748
Net Income from Continuing Operation Net Minority Interest
30,171
336
-53,554
-102,496
-109,652
Total Unusual Items Excluding Goodwill
41,549
25,265
-915
-2,385
-36,188
Total Unusual Items
41,549
25,265
-915
-2,385
-36,188
Normalized EBITDA
-65,522
-32,525
-28,889
-80,749
-100,499
Tax Rate for Calcs
0.0002
0.0003
0.0003
0.0003
0.0004
Tax Effect of Unusual Items
6,805.2753
6,316.2500
-228.7500
-596.2500
-12,991.4920
12/31/2022 - 5/16/2011
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