Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
985,174
1,004,406
1,144,990
1,412,384
1,682,439
Cost of Revenue
426,249
441,258
547,839
732,803
851,760
Gross Profit
558,925
563,148
597,151
679,581
830,679
Operating Expense
539,341
540,093
638,776
777,167
823,689
Operating Income
19,584
23,055
-41,625
-97,586
6,990
Net Non Operating Interest Income Expense
-26,543
-18,550
-14,604
-18,594
-18,465
Other Income Expense
-34,560
-54,259
-61,834
-39,957
-10,651
Pretax Income
-41,519
-49,754
-118,063
-156,137
-22,126
Tax Provision
27,639
28,083
-11,787
522
21,400
Net Income Common Stockholders
-69,867
-78,299
-102,671
-157,088
-44,157
Diluted NI Available to Com Stockholders
-69,867
-78,299
-102,671
-157,088
-44,157
Basic EPS
-1.27
-1.45
-1.94
-3.00
-0.85
Diluted EPS
-1.27
-1.45
-1.94
-3.00
-0.85
Basic Average Shares
56,722
54,100
53,000
52,284
51,800
Diluted Average Shares
56,722
54,100
53,000
52,284
51,800
Total Operating Income as Reported
-5,572
-19,079
-103,947
-143,024
-1,473
Total Expenses
965,590
981,351
1,186,615
1,509,970
1,675,449
Net Income from Continuing & Discontinued Operation
-69,867
-78,299
-102,671
-157,088
-44,157
Normalized Income
-47,193.60
-35,033.07
-45,530.42
-123,855.07
-34,594.84
Interest Income
--
1,680
4,386
3,184
772
Interest Expense
28,223
20,230
18,990
21,778
19,237
Net Interest Income
-26,543
-18,550
-14,604
-18,594
-18,465
EBIT
-13,296
-29,524
-99,073
-134,359
-2,889
EBITDA
-1,870
-16,471
-83,073
-115,260
20,444
Reconciled Cost of Revenue
426,249
441,258
547,839
732,803
851,760
Reconciled Depreciation
11,426
13,053
16,000
19,099
23,333
Net Income from Continuing Operation Net Minority Interest
-69,867
-78,299
-102,671
-157,088
-44,157
Total Unusual Items Excluding Goodwill
-37,789
-54,767
-63,478
-42,067
-12,104
Total Unusual Items
-37,789
-54,767
-63,478
-42,067
-12,104
Normalized EBITDA
35,919
38,296
-19,595
-73,193
32,548
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-15,115.60
-11,501.07
-6,337.42
-8,834.07
-2,541.84
12/31/2022 - 4/8/1993
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