Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,583,563
1,288,352
1,675,358
1,701,608
2,245,355
Cost of Revenue
1,133,713
1,265,676
987,288
835,024
907,555
Gross Profit
449,850
22,676
688,070
866,584
1,337,800
Operating Expense
304,436
293,589
216,893
147,844
231,808
Operating Income
145,414
-270,913
471,177
718,740
1,105,992
Net Non Operating Interest Income Expense
-230,142
-223,235
-63,425
-94,401
-118,068
Other Income Expense
-350,676
-140,433
-57,940
-252,604
-650,857
Pretax Income
-435,404
-634,581
349,812
371,735
337,067
Tax Provision
106,835
65,205
159,961
158,215
110,516
Net Income Common Stockholders
-542,239
-699,786
189,851
213,520
226,551
Diluted NI Available to Com Stockholders
-542,239
-699,786
189,851
213,520
226,551
Basic EPS
-1.12
-1.47
0.40
0.46
0.50
Diluted EPS
-1.12
-1.47
0.40
0.44
0.48
Basic Average Shares
514,180.5000
477,591
470,844
459,641
455,346
Diluted Average Shares
514,180.5000
477,591
476,691
481,070
474,857
Total Expenses
1,438,149
1,559,265
1,204,181
982,868
1,139,363
Net Income from Continuing & Discontinued Operation
-542,239
-699,786
189,851
213,520
226,551
Normalized Income
-346,031.8000
-609,061.0401
217,570.1864
387,892.9507
665,839.4966
Interest Income
29,921
30,827
24,410
19,456
15,457
Interest Expense
250,653
246,176
79,126
103,936
123,124
Net Interest Income
-230,142
-223,235
-63,425
-94,401
-118,068
EBIT
-184,751
-388,405
428,938
475,671
460,191
EBITDA
349,872
176,255
894,421
930,519
968,848
Reconciled Cost of Revenue
1,133,713
1,265,676
987,288
835,024
907,555
Reconciled Depreciation
534,623
564,660
465,483
454,848
508,657
Net Income from Continuing Operation Net Minority Interest
-542,239
-699,786
189,851
213,520
226,551
Total Unusual Items Excluding Goodwill
-327,012
-121,893
-37,272
-234,909
-653,582
Total Unusual Items
-327,012
-121,893
-37,272
-234,909
-653,582
Normalized EBITDA
676,884
298,148
931,693
1,165,428
1,622,430
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-130,804.8000
-31,168.0401
-9,552.8136
-60,536.0493
-214,293.5034
12/31/2022 - 5/11/2011
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