Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
549,122
548,512
630,201
837,999
426,409
Cost of Revenue
320,930
336,349
348,884
384,447
311,103
Gross Profit
228,192
212,163
281,317
453,552
115,306
Operating Expense
259,509
247,863
321,927
432,043
521,565
Operating Income
-31,317
-35,700
-40,610
21,509
-406,259
Net Non Operating Interest Income Expense
47,012
47,012
37,208
35,386
8,947
Pretax Income
16,752
498,691
-1,107
58,308
-410,422
Tax Provision
1,657
63,610
7,192
4,509
-283
Net Income Common Stockholders
17,883
456,909
37,729
100,780
-360,835
Diluted NI Available to Com Stockholders
17,883
456,909
37,729
100,780
-360,835
Basic EPS
0.10
2.65
0.20
0.60
-2.15
Diluted EPS
0.10
2.65
0.20
0.60
-2.15
Basic Average Shares
172,528.50
171,655.32
171,070.34
169,930.86
169,428.71
Diluted Average Shares
174,608.72
174,578.22
174,565.83
173,839.27
169,428.71
Total Expenses
580,439
584,212
670,811
816,490
832,668
Net Income from Continuing & Discontinued Operation
17,883
456,909
37,729
100,780
-360,835
Normalized Income
16,632.29
39,143.44
41,332
105,675.33
-358,736.09
Interest Income
49,877
49,877
40,080
36,145
9,599
Interest Expense
2,865
2,865
2,872
759
652
Net Interest Income
47,012
47,012
37,208
35,386
8,947
EBIT
505,939
501,556
1,765
59,067
-409,770
EBITDA
520,201
514,864
14,106
67,274
-401,106
Reconciled Cost of Revenue
320,930
336,349
348,884
384,447
311,103
Reconciled Depreciation
14,262
13,308
12,341
8,207
8,664
Net Income from Continuing Operation Net Minority Interest
17,883
456,909
37,729
100,780
-360,835
Total Unusual Items Excluding Goodwill
1,388
478,844
-4,804
-5,766
-2,452
Total Unusual Items
1,388
478,844
-4,804
-5,766
-2,452
Normalized EBITDA
518,813
36,020
18,910
73,040
-398,654
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
137.29
61,078.44
-1,201
-870.67
-353.09
12/31/2022 - 3/16/2016
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