Breakdown
TTM
12/31/2025
12/31/2024
Total Revenue
890,184
771,165
568,475
Operating Expense
991,462
865,044
579,550
Operating Income
-101,278
-93,879
-11,075
Net Non Operating Interest Income Expense
-440
-1,636
-3,942
Other Income Expense
77,478
26,825
-48,830
Pretax Income
-24,240
-68,690
-63,847
Tax Provision
12,784
18,095
-11,490
Earnings from Equity Interest Net of Tax
-2,349
0
1,894
Net Income Common Stockholders
-54,259
-61,102
-50,463
Diluted NI Available to Com Stockholders
-54,259
-61,102
-50,463
Basic EPS
-0.25
-0.34
-0.28
Diluted EPS
-0.25
-0.34
-0.28
Basic Average Shares
215,973
180,923
180,923
Diluted Average Shares
215,973
180,923
180,923
Total Expenses
991,462
865,044
579,550
Net Income from Continuing & Discontinued Operation
-14,367
-61,102
-50,463
Normalized Income
-45,219
-79,305.35
-37,003.71
Interest Expense
440
1,636
3,942
Net Interest Income
-440
-1,636
-3,942
EBIT
-23,800
-67,054
-59,905
EBITDA
298,887
211,752
77,281
Reconciled Depreciation
170,237
126,356
137,186
Net Income from Continuing Operation Net Minority Interest
-14,367
-61,102
-50,463
Total Unusual Items Excluding Goodwill
51,420
24,457
-16,413
Total Unusual Items
51,420
24,457
-16,413
Normalized EBITDA
247,467
187,295
93,694
Tax Rate for Calcs
0
0
0
Tax Effect of Unusual Items
20,568
6,253.65
-2,953.71
12/31/2024 - 3/20/2026
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