Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
117,806
92,227
66,178
43,889
44,187
Cost of Revenue
53,668
43,692
42,977
36,070
29,125
Gross Profit
64,138
48,535
23,201
7,819
15,062
Operating Expense
14,531
12,620
8,458
7,938
6,249
Operating Income
49,607
35,915
14,743
-119
8,813
Net Non Operating Interest Income Expense
2,204
851
-33
-48
-352
Other Income Expense
7,354
3,132
-289
-343
194
Pretax Income
59,165
39,898
14,421
-510
7,680
Tax Provision
14,191
13,255
6,321
-1,052
4,584
Net Income Common Stockholders
44,974
26,643
8,100
542
3,096
Diluted NI Available to Com Stockholders
44,974
26,643
8,100
542
3,096
Basic EPS
0.28
0.18
0.06
0.00
0.03
Diluted EPS
0.26
0.17
0.06
0.00
0.03
Basic Average Shares
160,773.9460
147,721.8180
134,599.5320
121,261.6960
114,372.3710
Diluted Average Shares
168,859.0730
157,811.2760
141,331.8640
125,346.6740
117,615.8980
Total Expenses
68,199
56,312
51,435
44,008
35,374
Net Income from Continuing & Discontinued Operation
44,974
26,643
8,100
542
3,096
Normalized Income
39,386.9316
24,273.0565
8,313.9178
795.7514
2,892.3625
Interest Income
3,142
1,414
364
414
20
Interest Expense
691
316
387
381
99
Net Interest Income
2,204
851
-33
-48
-352
EBIT
59,856
40,214
14,808
-129
7,779
EBITDA
59,856
40,214
18,194
2,790
9,965
Reconciled Cost of Revenue
53,668
43,692
42,977
36,070
27,079
Reconciled Depreciation
--
3,745
3,386
2,919
2,186
Net Income from Continuing Operation Net Minority Interest
44,974
26,643
8,100
542
3,096
Total Unusual Items Excluding Goodwill
7,350
3,549
-289
-343
275
Total Unusual Items
7,350
3,549
-289
-343
275
Normalized EBITDA
52,506
36,665
18,483
3,133
9,690
Tax Rate for Calcs
0.0002
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
1,762.9316
1,179.0565
-75.0822
-89.2486
71.3625
12/31/2022 - 11/21/2005
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