Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
720,061
587,860
390,404
292,730
Cost of Revenue
111,653
119,638
90,502
98,551
Gross Profit
608,408
468,222
299,902
194,179
Operating Expense
514,735
1,014,593
331,812
324,693
Operating Income
93,673
-546,371
-31,910
-130,514
Other Income Expense
17,276
19,108
20,654
21,968
Pretax Income
110,949
-527,263
-11,256
-108,546
Tax Provision
1,880
998
677
-405
Net Income Common Stockholders
107,285
-424,087
-11,933
-108,141
Diluted NI Available to Com Stockholders
107,285
-424,087
-11,933
-108,141
Basic EPS
8.26
-7.77
-0.15
-1.58
Diluted EPS
8.22
-7.77
-0.15
-1.58
Basic Average Shares
78,879.50
54,577
78,015.95
68,538.42
Diluted Average Shares
80,654
54,577
78,015.95
91,903.79
Total Operating Income as Reported
93,673
-546,371
-31,910
-130,514
Total Expenses
626,388
1,134,231
422,314
423,244
Net Income from Continuing & Discontinued Operation
109,069
-528,261
-11,933
-108,141
Normalized Income
109,069
-528,261
-11,933
-108,141
EBIT
93,673
-546,371
-31,910
-130,514
EBITDA
98,394
-541,238
-25,960
-124,887
Reconciled Cost of Revenue
111,653
119,638
90,502
98,551
Reconciled Depreciation
4,721
5,133
5,950
5,627
Net Income from Continuing Operation Net Minority Interest
109,069
-528,261
-11,933
-108,141
Normalized EBITDA
98,394
-541,238
-25,960
-124,887
Tax Rate for Calcs
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
12/31/2023 - 5/22/2025
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