Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
254,974
317,016
417,651
640,209
1,154,114
Cost of Revenue
149,548
176,222
211,311
332,774
651,578
Gross Profit
105,426
140,794
206,340
307,435
502,536
Operating Expense
217,896
284,214
342,636
388,054
581,103
Operating Income
-112,470
-143,420
-136,296
-80,619
-78,567
Net Non Operating Interest Income Expense
-6,785
8,146
8,946
20,697
13,970
Other Income Expense
5,744
-1,157
11,299
-90,071
-41,951
Pretax Income
-113,511
-136,431
-116,051
-149,993
-106,548
Tax Provision
278
462
2,009
7,851
24,791
Earnings from Equity Interest Net of Tax
8,810
3,608
-5,061
-7,276
-7,051
Net Income Common Stockholders
-104,978
-133,284
-123,110
-165,129
-138,173
Diluted NI Available to Com Stockholders
-104,978
-133,284
-123,110
-165,129
-138,173
Basic EPS
12.00
-28.00
-24.00
-320.00
-280.00
Diluted EPS
12.00
-28.00
-24.00
-320.00
-280.00
Basic Average Shares
4,926.0580
4,926.0580
4,918.7470
492.7770
522.0800
Diluted Average Shares
4,926.0580
4,926.0580
4,918.7470
492.7770
522.0800
Total Operating Income as Reported
-112,470
-143,420
-136,296
-80,619
-78,567
Total Expenses
367,444
460,436
553,947
720,828
1,232,681
Net Income from Continuing & Discontinued Operation
-104,978
-133,284
-123,110
-165,129
-138,173
Normalized Income
-107,473.4000
-129,872
-131,199.5000
-99,362.2500
-103,811.7500
Interest Income
--
2,457
3,850
13,429
1,606
Interest Expense
--
529
0
631
2,462
Net Interest Income
-6,785
8,146
8,946
20,697
13,970
EBIT
-104,952
-135,902
-116,051
-149,362
-104,086
EBITDA
-104,952
-122,472
-103,533
-141,075
-93,594
Reconciled Cost of Revenue
149,548
176,222
211,311
332,774
651,578
Reconciled Depreciation
--
13,430
12,518
8,287
10,492
Net Income from Continuing Operation Net Minority Interest
-104,978
-133,284
-123,110
-165,129
-138,173
Total Unusual Items Excluding Goodwill
4,159
-3,412
10,786
-87,689
-45,815
Total Unusual Items
4,159
-3,412
10,786
-87,689
-45,815
Normalized EBITDA
-109,111
-119,060
-114,319
-53,386
-47,779
Tax Rate for Calcs
0.0004
0
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
1,663.6000
0
2,696.5000
-21,922.2500
-11,453.7500
12/31/2022 - 5/3/2019
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