Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
352,031
422,525
462,403
507,996
452,198
Cost of Revenue
81,962
95,292
97,845
106,019
87,970
Gross Profit
270,069
327,233
364,558
401,977
364,228
Operating Expense
55,236
56,728
54,273
57,567
47,554
Operating Income
214,833
270,505
310,285
344,410
316,674
Net Non Operating Interest Income Expense
-160,228
-202,977
-246,392
-187,351
-144,341
Other Income Expense
-48,651
-40,246
-433,606
-656,084
32,591
Pretax Income
5,954
27,282
-369,713
-499,025
204,924
Tax Provision
5,390
6,061
-49,509
-18,289
79,297
Net Income Common Stockholders
-81,488
-52,852
-299,757
-347,690
64,295
Diluted NI Available to Com Stockholders
-81,488
-52,852
-299,757
-347,690
64,295
Basic EPS
-0.33
-0.21
-1.21
-1.43
0.27
Diluted EPS
-0.33
-0.21
-1.21
-1.43
0.27
Basic Average Shares
250,018.5290
249,992.6700
247,784.2450
243,292.1260
240,647.5890
Diluted Average Shares
250,018.5290
249,992.6700
247,784.2450
243,292.1260
240,647.5890
Total Expenses
137,198
152,020
152,118
163,586
135,524
Net Income from Continuing & Discontinued Operation
-81,488
-52,852
-299,757
-347,690
64,295
Normalized Income
-43,398.8000
-16,942.2908
52,366.6740
276,239.3867
57,929.1728
Interest Income
8,331
9,822
10,218
18,559
13,414
Interest Expense
107,973
135,050
197,702
233,850
163,883
Net Interest Income
-160,228
-202,977
-246,392
-187,351
-144,341
EBIT
113,927
162,332
-172,011
-265,175
368,807
EBITDA
113,927
162,332
-172,011
-263,909
370,203
Reconciled Cost of Revenue
81,962
95,292
97,845
106,019
87,970
Reconciled Depreciation
--
--
3,671
1,266
1,396
Net Income from Continuing Operation Net Minority Interest
-81,488
-52,852
-299,757
-347,690
64,295
Total Unusual Items Excluding Goodwill
-63,482
-46,166
-406,568
-647,666
10,384
Total Unusual Items
-63,482
-46,166
-406,568
-647,666
10,384
Normalized EBITDA
177,409
208,498
234,557
383,757
359,819
Tax Rate for Calcs
0.0004
0.0002
0.0001
0
0.0004
Tax Effect of Unusual Items
-25,392.8000
-10,256.2908
-54,444.3260
-23,736.6133
4,018.1728
12/31/2022 - 4/22/2010
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