Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
423,975
535,914
307,748
173,979
159,239
Cost of Revenue
353,593
458,477
258,814
143,794
120,050
Gross Profit
70,382
77,437
48,934
30,185
39,189
Operating Expense
38,875
36,758
35,929
33,577
33,279
Operating Income
31,507
40,679
13,005
-3,392
5,910
Net Non Operating Interest Income Expense
-278
-769
-829
-805
-626
Pretax Income
33,519
44,270
16,050
2,943
-2,749
Tax Provision
6,425
7,336
2,134
1,057
1,510
Net Income Common Stockholders
24,432
32,055
11,168
2,553
-6,677
Diluted NI Available to Com Stockholders
24,432
32,055
11,168
2,553
-6,677
Basic EPS
0.10
0.13
0.04
0.01
-0.03
Diluted EPS
0.10
0.13
0.04
0.01
-0.03
Basic Average Shares
253,329.087
253,329.087
253,329.087
253,329.087
253,329.087
Diluted Average Shares
253,329.087
253,329.087
253,329.087
253,329.087
253,329.087
Total Expenses
392,468
495,235
294,743
177,371
153,329
Net Income from Continuing & Discontinued Operation
24,432
32,055
11,168
2,553
-6,677
Normalized Income
24,782.810
32,865.095
10,362.519
2,534.416
-6,585.150
Interest Income
946
925
1,389
1,149
368
Interest Expense
1,224
1,694
2,218
1,954
994
Net Interest Income
-278
-769
-829
-805
-626
EBIT
34,743
45,964
18,268
4,897
-1,755
EBITDA
34,743
55,399
26,381
11,288
5,170
Reconciled Cost of Revenue
353,593
458,477
258,814
143,794
120,050
Reconciled Depreciation
--
9,435
8,113
6,391
6,925
Net Income from Continuing Operation Net Minority Interest
24,432
32,055
11,168
2,553
-6,677
Total Unusual Items Excluding Goodwill
-434
-971
929
29
-110
Total Unusual Items
-434
-971
929
29
-110
Normalized EBITDA
35,177
56,370
25,452
11,259
5,280
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-83.190
-160.905
123.519
10.416
-18.150
12/31/2022 - 7/3/2015
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