Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
106,158
99,370
69,731
102,368
81,860
Cost of Revenue
88,750
93,908
91,713
124,199
95,168
Gross Profit
17,408
5,462
-21,982
-21,831
-13,308
Operating Expense
67,236
85,237
131,512
137,390
128,708
Operating Income
-49,828
-79,775
-153,494
-159,221
-142,016
Net Non Operating Interest Income Expense
-1,267
-1,226
-2,166
-1,214
-1,454
Other Income Expense
-26,121
-9,862
-167,749
16,383
-16,859
Pretax Income
-77,216
-90,863
-323,409
-144,052
-160,329
Tax Provision
50
51
121
158
42
Net Income Common Stockholders
-77,266
-90,914
-324,245
-177,716
-173,494
Diluted NI Available to Com Stockholders
-77,266
-90,914
-324,245
-177,716
-173,494
Basic EPS
-0.27
-0.30
-1.08
-0.59
-0.58
Diluted EPS
-0.27
-0.30
-1.08
-0.59
-0.58
Basic Average Shares
300,508.1370
303,000
299,310.3840
298,661.0410
299,137.9310
Diluted Average Shares
300,508.1370
303,000
299,310.3840
298,661.0410
299,137.9310
Total Operating Income as Reported
-71,689
-103,458
-183,300
-162,904
-145,328
Total Expenses
155,986
179,145
223,225
261,589
223,876
Net Income from Continuing & Discontinued Operation
-77,266
-90,914
-324,245
-177,716
-173,494
Normalized Income
-63,672.4000
-87,113.0730
-203,019.5184
-163,825.0572
-156,489.2990
Interest Expense
1,766
1,905
2,146
1,105
1,265
Net Interest Income
-1,267
-1,226
-2,166
-1,214
-1,454
EBIT
-75,450
-88,958
-321,263
-142,947
-159,064
EBITDA
-71,282
-84,831
-309,290
-129,420
-145,291
Reconciled Cost of Revenue
88,750
93,908
91,713
124,199
95,168
Reconciled Depreciation
4,168
4,127
11,973
13,527
13,773
Net Income from Continuing Operation Net Minority Interest
-77,266
-90,914
-323,530
-144,210
-160,371
Total Unusual Items Excluding Goodwill
-22,656
-5,135
-162,808
26,514
-5,242
Total Unusual Items
-22,656
-5,135
-162,808
26,514
-5,242
Normalized EBITDA
-48,626
-79,696
-146,482
-155,934
-140,049
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-9,062.4000
-1,334.0730
-42,297.5184
6,898.9428
-1,360.2990
12/31/2022 - 12/28/2007
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