Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
413,796
1,123,479
682,162
556,382
1,598,951
Cost of Revenue
88,542
73,040
202,739
343,768
902,639
Gross Profit
325,254
1,050,439
479,423
212,614
696,312
Operating Expense
461,534
499,799
728,354
779,125
1,341,048
Operating Income
-136,280
550,640
-248,931
-566,511
-644,736
Net Non Operating Interest Income Expense
-21,896
-22,547
-20,075
-14,416
-19,880
Other Income Expense
-87,139
-85,926
92,391
37,896
10,969
Pretax Income
-245,315
442,167
-176,615
-543,031
-653,647
Tax Provision
2,415
1,865
10,884
2,031
4,292
Net Income Common Stockholders
-247,730
440,302
-187,499
-545,062
-657,939
Average Dilution Earnings
174
5,442
0
0
--
Diluted NI Available to Com Stockholders
-247,556
445,744
-187,499
-545,062
-657,939
Basic EPS
-1.53
2.72
-1.23
-5.41
-8.42
Diluted EPS
-1.53
2.58
-1.23
-5.41
-8.42
Basic Average Shares
163,187.50
161,991
152,190
100,768
78,183
Diluted Average Shares
166,362.50
173,103
152,190
100,768
78,183
Total Operating Income as Reported
-234,125
452,795
-248,931
-566,511
-644,736
Total Expenses
550,076
572,839
931,093
1,122,893
2,243,687
Net Income from Continuing & Discontinued Operation
-247,730
440,302
-187,499
-545,062
-657,939
Normalized Income
-171,794.60
566,861
-228,538.71
-545,062
-657,939
Interest Expense
21,896
22,547
20,075
14,416
19,880
Net Interest Income
-21,896
-22,547
-20,075
-14,416
-19,880
EBIT
-223,419
464,714
-156,540
-528,615
-633,767
EBITDA
-205,591
492,327
-108,044
-487,390
-604,713
Reconciled Cost of Revenue
88,542
73,040
202,739
343,768
902,639
Reconciled Depreciation
17,828
27,613
48,496
41,225
29,054
Net Income from Continuing Operation Net Minority Interest
-247,730
440,302
-187,499
-545,062
-657,939
Total Unusual Items Excluding Goodwill
-126,559
-126,559
51,949
0
0
Total Unusual Items
-126,559
-126,559
51,949
0
0
Normalized EBITDA
-79,032
618,886
-159,993
-487,390
-604,713
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-50,623.60
0
10,909.29
0
0
12/31/2022 - 2/1/2001
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