Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
36,511
52,054
123,127
86,269
110,390
Cost of Revenue
27,887
43,935
96,748
66,092
85,143
Gross Profit
8,624
8,119
26,379
20,177
25,247
Operating Expense
56,528
60,028
54,567
67,731
75,325
Operating Income
-47,904
-51,909
-28,188
-47,554
-50,078
Net Non Operating Interest Income Expense
-33,211
-20,491
-42,206
-50,330
-26,519
Pretax Income
-154,377
-60,037
-42,907
53,261
-69,485
Tax Provision
-4,015
139
-11,135
612
-124,351
Net Income Common Stockholders
-150,362
-60,176
-31,772
52,649
54,866
Diluted NI Available to Com Stockholders
-150,362
-60,176
-31,772
52,649
54,866
Basic EPS
-199.30
-12.89
-7.54
12.83
18.08
Diluted EPS
-199.30
-12.89
-7.54
12.83
18.08
Basic Average Shares
4,686.8000
4,668.8000
4,213.1000
4,103.8000
3,035.3000
Diluted Average Shares
4,686.8000
4,668.8000
4,213.1000
4,103.8000
3,035.3000
Total Expenses
84,415
103,963
151,315
133,823
160,468
Net Income from Continuing & Discontinued Operation
-150,362
-60,176
-31,772
52,649
54,866
Normalized Income
-69,957.9666
-53,667.0800
-72,629.7538
21,348.8379
60,626.4800
Interest Income
18,416
21,447
1,186
2,321
795
Interest Expense
29,489
28,625
28,649
23,766
21,912
Net Interest Income
-33,211
-20,491
-42,206
-50,330
-26,519
EBIT
-124,888
-31,412
-14,258
77,027
-47,573
EBITDA
-122,071
-27,643
-8,760
83,524
-38,061
Reconciled Cost of Revenue
27,887
43,935
96,748
66,092
85,143
Reconciled Depreciation
2,817
3,769
5,498
6,497
9,512
Net Income from Continuing Operation Net Minority Interest
-150,362
-60,176
-31,772
52,649
54,866
Total Unusual Items Excluding Goodwill
-82,551
-9,862
55,177
31,664
-8,728
Total Unusual Items
-59,197
-9,862
55,177
31,664
-8,728
Normalized EBITDA
-62,874
-17,781
-63,937
51,860
-29,333
Tax Rate for Calcs
0
0.0003
0.0003
0
0.0003
Tax Effect of Unusual Items
-2,146.9666
-3,353.0800
14,319.2462
363.8379
-2,967.5200
12/31/2022 - 5/15/2006
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