Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
928,390
946,401
920,448
909,006
712,197
Cost of Revenue
684,823
687,753
680,117
718,591
571,822
Gross Profit
243,567
258,648
240,331
190,415
140,375
Operating Expense
259,416
263,069
273,880
290,710
201,649
Operating Income
-15,849
-4,421
-33,549
-100,295
-61,274
Net Non Operating Interest Income Expense
-1,660
743
9,051
6,472
11,512
Other Income Expense
-7,358
-12,096
-81,111
-78,193
-330,008
Pretax Income
-24,867
-15,774
-105,609
-172,016
-379,770
Tax Provision
-3,182
0
-9,405
0
-7,342
Net Income Common Stockholders
-21,685
-15,774
-94,796
-172,660
-335,114
Diluted NI Available to Com Stockholders
-21,685
-15,774
-94,796
-172,660
-335,114
Basic EPS
-0.08
-0.06
-0.36
-0.67
-1.46
Diluted EPS
-0.08
-0.06
-0.36
-0.67
-1.46
Basic Average Shares
258,446.5000
258,054
264,196
259,371
229,871
Diluted Average Shares
258,446.5000
258,054
264,196
259,371
229,871
Total Operating Income as Reported
-16,254
-6,349
-103,811
-163,171
-347,774
Total Expenses
944,239
950,822
953,997
1,009,301
773,471
Net Income from Continuing & Discontinued Operation
-21,685
-15,774
-94,796
-172,660
-335,114
Normalized Income
-16,333.2951
-7,283
-80,537.8875
-83,174
-53,656.6164
Interest Income
6,312
8,048
16,400
15,374
17,623
Interest Expense
8,200
7,520
7,697
7,921
5,903
Net Interest Income
-1,660
743
9,051
6,472
11,512
EBIT
-16,667
-8,254
-97,912
-164,095
-373,867
EBITDA
39,573
48,017
-41,201
-99,149
-326,545
Reconciled Cost of Revenue
679,869
683,430
677,656
713,861
565,445
Reconciled Depreciation
56,240
56,271
56,711
64,946
47,322
Net Income from Continuing Operation Net Minority Interest
-21,685
-15,774
-94,796
-168,125
-335,114
Total Unusual Items Excluding Goodwill
-6,137
-8,491
-15,652
-84,951
-287,006
Total Unusual Items
-6,137
-8,491
-15,652
-84,951
-287,006
Normalized EBITDA
45,710
56,508
-25,549
-14,198
-39,539
Tax Rate for Calcs
0.0001
0
0.0001
0
0
Tax Effect of Unusual Items
-785.2951
0
-1,393.8875
0
-5,548.6164
12/31/2022 - 8/1/2019
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