Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
568,930
467,641
360,528
693,263
1,120,252
Cost of Revenue
241,925
201,827
165,746
307,600
470,483
Gross Profit
327,005
265,814
194,782
385,663
649,769
Operating Expense
392,976
368,179
363,518
401,660
464,450
Operating Income
-65,971
-102,365
-168,736
-15,997
185,319
Net Non Operating Interest Income Expense
-6,690
-6,671
-4,488
-4,649
-9,523
Other Income Expense
-13,732
-31,858
-65,493
-43,164
-1,598
Pretax Income
-86,393
-140,894
-238,717
-63,810
174,198
Tax Provision
17,366
-4,213
6,481
9,337
49,158
Net Income Common Stockholders
-103,759
-136,681
-245,198
-73,147
125,040
Diluted NI Available to Com Stockholders
-103,759
-136,681
-245,198
-73,147
125,040
Basic EPS
-1.18
-1.58
-2.93
-0.91
1.60
Diluted EPS
-1.18
-1.58
-2.93
-0.91
1.55
Basic Average Shares
88,025
86,588
83,600
80,719
78,039
Diluted Average Shares
88,025
86,588
83,600
80,719
80,852
Total Operating Income as Reported
-77,575
-126,890
-223,352
-38,221
180,243
Total Expenses
634,901
570,006
529,264
709,260
934,933
Net Income from Continuing & Discontinued Operation
-103,759
-136,681
-245,198
-73,147
125,040
Normalized Income
-96,796.60
-112,891.75
-202,051.36
-55,590.04
128,683.57
Interest Income
2,816
3,385
6,386
6,053
245
Interest Expense
9,506
10,056
10,874
10,702
9,768
Net Interest Income
-6,690
-6,671
-4,488
-4,649
-9,523
EBIT
-76,887
-130,838
-227,843
-53,108
183,966
EBITDA
-33,347
-86,846
-173,703
18,408
264,697
Reconciled Cost of Revenue
241,925
201,827
165,746
307,600
470,483
Reconciled Depreciation
43,540
43,992
54,140
71,516
80,731
Net Income from Continuing Operation Net Minority Interest
-103,759
-136,681
-245,198
-73,147
125,040
Total Unusual Items Excluding Goodwill
-11,604
-24,525
-54,616
-22,224
-5,076
Total Unusual Items
-11,604
-24,525
-54,616
-22,224
-5,076
Normalized EBITDA
-21,743
-62,321
-119,087
40,632
269,773
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-4,641.60
-735.75
-11,469.36
-4,667.04
-1,432.43
12/31/2022 - 3/24/2010
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