Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,116,692
1,152,331
1,249,159
1,326,318
918,931
Cost of Revenue
434,020
449,075
473,444
500,437
344,038
Gross Profit
682,672
703,256
775,715
825,881
574,893
Operating Expense
550,554
608,320
739,116
771,663
492,110
Operating Income
132,118
94,936
36,599
54,218
82,783
Net Non Operating Interest Income Expense
-191,786
-212,064
-241,903
-257,241
-148,237
Other Income Expense
-28,219
-132,357
-458,600
-79,060
106,147
Pretax Income
-87,887
-249,485
-663,904
-282,083
40,693
Net Income Common Stockholders
-88,946
-248,481
-660,405
-281,616
38,460
Average Dilution Earnings
--
--
0
0
81
Diluted NI Available to Com Stockholders
-88,946
-248,481
-660,405
-281,616
38,541
Basic EPS
-0.26
-0.71
-1.81
-0.74
0.15
Diluted EPS
-0.26
-0.71
-1.81
-0.74
0.15
Basic Average Shares
347,433.94
349,798
365,553
378,928
252,356.20
Diluted Average Shares
347,433.94
349,798
365,553
378,928
253,873.32
Total Expenses
984,574
1,057,395
1,212,560
1,272,100
836,148
Net Income from Continuing & Discontinued Operation
-86,917
-246,071
-654,485
-278,261
40,897
Normalized Income
-55,620
-113,902
-196,020
-200,883
-38,363.14
Interest Income
--
--
--
1,343
--
Interest Expense
186,635
207,304
237,134
258,584
148,237
Net Interest Income
-191,786
-212,064
-241,903
-257,241
-148,237
EBIT
98,748
-42,181
-426,770
-23,499
188,930
EBITDA
667,725
568,986
295,547
752,391
666,707
Reconciled Cost of Revenue
376,550
401,874
426,279
455,256
319,343
Reconciled Depreciation
568,977
611,167
722,317
775,890
477,777
Net Income from Continuing Operation Net Minority Interest
-86,917
-246,071
-654,485
-278,261
40,897
Total Unusual Items Excluding Goodwill
-31,297
-132,169
-458,465
-77,378
106,834
Total Unusual Items
-31,297
-132,169
-458,465
-77,378
106,834
Normalized EBITDA
699,022
701,155
754,012
829,769
559,873
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
27,573.86
12/31/2022 - 5/27/1993
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