Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
547,273
551,102
572,458
627,598
651,483
Cost of Revenue
326,121
323,816
315,642
360,574
375,016
Gross Profit
221,152
227,286
256,816
267,024
276,467
Operating Expense
304,616
299,775
342,477
354,604
333,626
Operating Income
-83,464
-72,489
-85,661
-87,580
-57,159
Net Non Operating Interest Income Expense
11,644
10,386
1,676
2,993
229
Other Income Expense
--
--
--
--
39,136
Pretax Income
-71,820
-62,103
-83,985
-84,587
-17,794
Tax Provision
8,294
3,082
2,973
5,782
5,454
Earnings from Equity Interest Net of Tax
-35,062
-39,100
-33,325
-32,705
-5,726
Net Income Common Stockholders
-115,176
-104,285
-120,283
-123,074
-28,974
Diluted NI Available to Com Stockholders
-115,176
-104,285
-120,283
-123,074
-28,974
Basic EPS
-1.37
-1.28
-1.70
-1.79
-0.44
Diluted EPS
-1.37
-1.28
-1.70
-1.79
-0.44
Basic Average Shares
86,102.50
81,602
70,858
68,666
66,491
Diluted Average Shares
86,102.50
81,602
70,858
68,666
66,491
Total Operating Income as Reported
-83,464
-72,489
-85,661
-87,580
-57,159
Total Expenses
630,737
623,591
658,119
715,178
708,642
Net Income from Continuing & Discontinued Operation
-115,176
-104,285
-120,283
-123,074
-28,974
Normalized Income
-115,176
-104,285
-120,283
-123,074
-58,009
Net Interest Income
11,644
10,386
1,676
2,993
229
EBIT
-83,464
-72,489
-85,661
-87,580
-57,159
EBITDA
-39,135
-29,315
-40,323
-38,607
2,610
Reconciled Cost of Revenue
326,121
323,816
315,642
360,574
375,016
Reconciled Depreciation
44,329
43,174
45,338
48,973
59,769
Net Income from Continuing Operation Net Minority Interest
-115,176
-104,285
-120,283
-123,074
-28,974
Total Unusual Items Excluding Goodwill
--
--
0
0
39,136
Total Unusual Items
--
--
0
0
39,136
Normalized EBITDA
-39,135
-29,315
-40,323
-38,607
-36,526
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
10,101
12/31/2022 - 10/21/1994
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