Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
171,380
168,855
174,313
181,931
172,161
Cost of Revenue
114,308
113,408
109,938
122,389
144,001
Gross Profit
57,072
55,447
64,375
59,542
28,160
Operating Expense
55,624
59,735
58,506
64,136
65,977
Operating Income
1,448
-4,288
5,869
-4,594
-37,817
Net Non Operating Interest Income Expense
-1,010
-935
-2,408
-4,437
-5,109
Other Income Expense
-9,362
-8,718
11,757
-5,221
-12,016
Pretax Income
-8,924
-13,941
15,218
-14,252
-54,942
Tax Provision
475
507
448
332
21
Net Income Common Stockholders
-9,399
-14,448
14,770
-14,584
-54,963
Average Dilution Earnings
--
--
2,400
--
--
Diluted NI Available to Com Stockholders
-9,399
-14,448
17,170
-14,584
-54,963
Basic EPS
-0.05
-0.08
0.08
-0.13
-0.55
Diluted EPS
-0.05
-0.08
0.07
-0.13
-0.55
Basic Average Shares
192,220
190,978
190,542
116,135
99,825.9890
Diluted Average Shares
192,220
190,978
240,239
116,135
99,825.9890
Total Operating Income as Reported
-8,609
-11,306
4,226
-16,555
-59,043
Total Expenses
169,932
173,143
168,444
186,525
209,978
Net Income from Continuing & Discontinued Operation
-9,399
-14,448
14,770
-14,584
-54,963
Normalized Income
-3,781.8000
-7,994.9364
3,359.1122
-10,721.5042
-42,947
Interest Income
634
941
1,587
490
51
Interest Expense
1,644
1,876
3,995
4,927
5,160
Net Interest Income
-1,010
-935
-2,408
-4,437
-5,109
EBIT
-7,280
-12,065
19,213
-9,325
-49,782
EBITDA
-1,298
-5,889
25,788
-391
-34,663
Reconciled Cost of Revenue
114,308
113,408
109,938
122,389
144,001
Reconciled Depreciation
5,982
6,176
6,575
8,934
15,119
Net Income from Continuing Operation Net Minority Interest
-9,399
-14,448
14,770
-14,584
-54,963
Total Unusual Items Excluding Goodwill
-9,362
-8,718
11,757
-5,221
-12,016
Total Unusual Items
-9,362
-8,718
11,757
-5,221
-12,016
Normalized EBITDA
8,064
2,829
14,031
4,830
-22,647
Tax Rate for Calcs
0.0004
0.0003
0
0.0003
0
Tax Effect of Unusual Items
-3,744.8000
-2,264.9364
346.1122
-1,358.5042
0
12/31/2022 - 11/29/2013
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