Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
353,913
374,371
449,674
477,690
484,604
Cost of Revenue
125,949
125,444
135,338
137,023
122,636
Gross Profit
227,964
248,927
314,336
340,667
361,968
Operating Expense
223,501
227,232
238,166
242,960
230,196
Operating Income
4,463
21,695
76,170
97,707
131,772
Net Non Operating Interest Income Expense
-23,737
-36,314
-42,591
-49,229
-60,812
Other Income Expense
-61,406
-148,270
-127,588
-30,838
-17,882
Pretax Income
-80,680
-162,889
-94,009
17,640
53,078
Tax Provision
-13,430
-16,010
9,759
7,944
16,418
Earnings from Equity Interest Net of Tax
0
0
-411
-5,131
0
Net Income Common Stockholders
-67,377
-146,869
-105,394
2,050
34,343
Diluted NI Available to Com Stockholders
-67,377
-146,869
-105,394
2,050
34,343
Basic EPS
-15.20
-32.94
-22.20
0.40
7.60
Diluted EPS
-15.20
-32.94
-22.20
0.40
7.20
Basic Average Shares
4,450.0480
4,458.3250
4,740.2860
4,764.5670
4,892.8060
Diluted Average Shares
4,450.0480
4,458.3250
4,740.2860
5,024.3810
5,217.4330
Total Operating Income as Reported
-64,989
-170,121
-75,585
-31,571
91,089
Total Expenses
349,450
352,676
373,504
379,983
352,832
Net Income from Continuing & Discontinued Operation
-67,377
-146,869
-105,394
2,050
34,343
Normalized Income
-16,884.4864
-13,547.0860
-9,840.4492
96,264.2006
57,812.8150
Interest Income
918
2,492
5,980
6,967
939
Interest Expense
24,655
38,806
48,571
56,196
61,751
Net Interest Income
-23,737
-36,314
-42,591
-49,229
-60,812
EBIT
-56,025
-124,083
-45,438
73,836
114,829
EBITDA
14,202
-59,779
13,555
136,015
181,492
Reconciled Cost of Revenue
80,318
79,213
84,061
81,945
66,007
Reconciled Depreciation
70,227
64,304
58,993
62,179
66,663
Net Income from Continuing Operation Net Minority Interest
-67,377
-146,869
-105,394
2,050
34,343
Total Unusual Items Excluding Goodwill
-60,576
-147,807
-128,484
-126,922
-33,965
Total Unusual Items
-60,576
-147,807
-128,484
-126,922
-33,965
Normalized EBITDA
74,778
88,028
142,039
262,937
215,457
Tax Rate for Calcs
0.0002
0.0001
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-10,083.4864
-14,485.0860
-32,930.4492
-32,707.7994
-10,495.1850
12/31/2022 - 5/6/1999
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