Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
259,035
255,869
207,539
216,666
180,955
Cost of Revenue
111,724
113,255
75,456
75,974
79,933
Gross Profit
147,311
142,614
132,083
140,692
101,022
Operating Expense
300,756
309,510
341,379
318,140
247,839
Operating Income
-153,445
-166,896
-209,296
-177,448
-146,817
Other Income Expense
101,514
64,570
23,585
220,367
-2,306
Pretax Income
-51,931
-102,326
-185,711
42,919
-149,123
Tax Provision
2,404
939
1,412
2,199
63
Net Income Common Stockholders
-54,335
-103,265
-187,123
40,720
-149,186
Diluted NI Available to Com Stockholders
-54,335
-103,265
-187,123
40,720
-149,186
Basic EPS
-0.73
-1.41
-2.57
0.57
-2.10
Diluted EPS
-0.73
-1.41
-2.57
0.54
-2.10
Basic Average Shares
73,997.83
73,443.30
72,670.30
71,776.30
71,173.42
Diluted Average Shares
73,997.83
73,443.30
72,670.30
74,986.82
71,173.42
Total Operating Income as Reported
-153,445
-166,896
-209,296
-177,448
-146,817
Total Expenses
412,480
422,765
416,835
394,114
327,772
Net Income from Continuing & Discontinued Operation
-54,335
-103,265
-187,123
40,720
-149,186
Normalized Income
-107,777.60
-139,120.91
-191,349.45
-10,014.49
-135,769.48
EBIT
-153,445
-166,896
-209,296
-177,448
-146,817
EBITDA
-147,579
-160,874
-203,137
-171,896
-142,473
Reconciled Cost of Revenue
111,724
113,255
75,456
75,974
79,933
Reconciled Depreciation
5,866
6,022
6,159
5,552
4,344
Net Income from Continuing Operation Net Minority Interest
-54,335
-103,265
-187,123
40,720
-149,186
Total Unusual Items Excluding Goodwill
89,071
48,174
5,683
53,461
-18,084
Total Unusual Items
89,071
48,174
5,683
53,461
-18,084
Normalized EBITDA
-236,650
-209,048
-208,820
-225,357
-124,389
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
35,628.40
12,318.09
1,456.55
2,726.51
-4,667.48
12/31/2022 - 2/6/2020
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