Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
485,157
486,791
284,897
252,101
197,094
Cost of Revenue
197,896
193,529
107,256
98,826
72,308
Gross Profit
287,261
293,262
177,641
153,275
124,786
Operating Expense
315,794
325,470
202,674
176,295
117,919
Operating Income
-28,533
-32,208
-25,033
-23,020
6,867
Net Non Operating Interest Income Expense
-8,801
-8,344
-13,602
-21,162
-10,239
Other Income Expense
-195,031
-1,001,177
-90,763
-23,222
-17,770
Pretax Income
-232,365
-1,041,729
-129,398
-67,404
-21,142
Tax Provision
-53,593
-33,423
-12,535
-9,627
-16,857
Net Income Common Stockholders
-178,772
-1,008,306
-116,863
-57,777
-4,285
Diluted NI Available to Com Stockholders
-178,772
-1,008,306
-116,863
-57,777
-4,285
Basic EPS
-2.44
-13.95
-2.65
-1.39
-0.10
Diluted EPS
-2.44
-13.95
-2.65
-1.39
-0.10
Basic Average Shares
72,138.9340
72,291.4540
44,054.8300
41,651.3660
41,651.3660
Diluted Average Shares
72,138.9340
72,291.4540
44,054.8300
41,651.3660
41,651.3660
Total Operating Income as Reported
-225,698
-1,025,852
-119,109
-45,367
-11,100
Total Expenses
513,690
518,999
309,930
275,121
190,227
Net Income from Continuing & Discontinued Operation
-178,772
-1,008,306
-116,863
-57,777
-4,285
Normalized Income
-27,081.4210
-46,458.6080
-31,912.3720
-38,625.6210
9,908.9300
Interest Income
151
936
4,138
3,487
521
Interest Expense
8,952
9,280
17,740
24,649
10,760
Net Interest Income
-8,801
-8,344
-13,602
-21,162
-10,239
EBIT
-223,413
-1,032,449
-111,658
-42,755
-10,382
EBITDA
-119,048
-927,423
-61,434
343
11,783
Reconciled Cost of Revenue
184,195
180,727
106,664
98,775
72,308
Reconciled Depreciation
104,365
105,026
50,224
43,098
22,165
Net Income from Continuing Operation Net Minority Interest
-178,772
-1,008,306
-116,863
-57,777
-4,285
Total Unusual Items Excluding Goodwill
-197,165
-993,644
-94,076
-22,347
-17,967
Total Unusual Items
-197,165
-993,644
-94,076
-22,347
-17,967
Normalized EBITDA
78,117
66,221
32,642
22,690
29,750
Tax Rate for Calcs
0.0002
0
0.0001
0.0001
0.0002
Tax Effect of Unusual Items
-45,474.4210
-31,796.6080
-9,125.3720
-3,195.6210
-3,773.0700
12/31/2022 - 5/17/2007
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