Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
367,560
427,516
379,801
306,617
204,495
Cost of Revenue
275,255
305,406
260,249
249,390
195,422
Gross Profit
92,305
122,110
119,552
57,227
9,073
Operating Expense
116,466
110,985
142,469
163,452
167,221
Operating Income
-24,161
11,125
-22,917
-106,225
-158,148
Net Non Operating Interest Income Expense
-3,321
-3,946
-8,969
981
-144
Other Income Expense
73,210
-41,722
-163,571
-1,158
125
Pretax Income
45,728
-34,543
-195,457
-106,402
-158,167
Tax Provision
-5,545
-5,325
0
10
33
Net Income Common Stockholders
51,273
-29,218
-195,457
-106,336
-158,200
Diluted NI Available to Com Stockholders
51,273
-29,218
-195,457
-106,336
-158,200
Basic EPS
0.16
-0.09
-0.61
-0.34
-0.52
Diluted EPS
-0.01
-0.09
-0.61
-0.34
-0.52
Basic Average Shares
333,283.2420
324,689.2420
318,462.8430
310,909.3790
303,279.1880
Diluted Average Shares
354,394.2420
324,689.2420
318,462.8430
310,909.3790
303,279.1880
Total Operating Income as Reported
-26,963
6,983
-116,090
-106,729
-159,946
Total Expenses
391,721
416,391
402,718
412,842
362,643
Net Income from Continuing & Discontinued Operation
51,273
-29,218
-195,457
-106,336
-158,200
Normalized Income
7,306.8000
6,281.0394
-31,730
-105,984.4500
-157,552.9900
Interest Income
1,697
957
742
3,609
3,179
Interest Expense
5,018
4,903
9,711
2,628
3,323
Net Interest Income
-3,321
-3,946
-8,969
981
-144
EBIT
50,746
-29,640
-185,746
-103,774
-154,844
EBITDA
83,947
3,491
-154,914
-80,846
-134,479
Reconciled Cost of Revenue
275,255
305,406
260,249
249,390
195,422
Reconciled Depreciation
33,201
33,131
30,832
22,928
20,365
Net Income from Continuing Operation Net Minority Interest
51,273
-29,218
-195,457
-106,336
-158,200
Total Unusual Items Excluding Goodwill
73,277
-41,966
-163,727
-445
-819
Total Unusual Items
73,277
-41,966
-163,727
-445
-819
Normalized EBITDA
10,670
45,457
8,813
-80,401
-133,660
Tax Rate for Calcs
0.0004
0.0002
0
0.0002
0.0002
Tax Effect of Unusual Items
29,310.8000
-6,466.9606
0
-93.4500
-171.9900
12/31/2022 - 3/27/2019
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