Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
104,307
75,625
74,154
96,846
51,630
Cost of Revenue
69,816
68,279
68,757
95,149
58,376
Gross Profit
34,491
7,346
5,397
1,697
-6,746
Operating Expense
29,707
9,010
9,946
14,767
15,455
Operating Income
4,784
-1,664
-4,549
-13,070
-22,201
Net Non Operating Interest Income Expense
-1,210
-419
149
473
286
Other Income Expense
98
148
288
354
3,377
Pretax Income
3,672
-1,935
-4,112
-12,243
-18,538
Tax Provision
35
6
7
-96
107
Net Income Common Stockholders
3,637
-1,941
-4,119
-12,147
-18,645
Diluted NI Available to Com Stockholders
3,637
-1,941
-4,119
-12,147
-18,645
Basic EPS
0.12
-0.06
-0.13
-0.45
-0.86
Diluted EPS
0.12
-0.06
-0.13
-0.45
-0.86
Basic Average Shares
31,050.6140
31,016.7920
30,879.8550
26,752.0550
23,782.7960
Diluted Average Shares
31,093.1680
31,016.7920
30,879.8550
26,752.0550
23,782.7960
Total Operating Income as Reported
4,784
-1,664
-4,549
-13,070
-22,201
Total Expenses
99,523
77,289
78,703
109,916
73,831
Net Income from Continuing & Discontinued Operation
3,637
-1,941
-4,119
-12,147
-18,645
Normalized Income
3,637
-1,941
-4,119
-12,147
-18,645
Interest Income
119
117
308
576
317
Interest Expense
1,329
536
159
103
31
Net Interest Income
-1,210
-419
149
473
286
EBIT
5,001
-1,399
-3,953
-12,140
-18,507
EBITDA
12,208
4,271
1,783
-3,648
-6,677
Reconciled Cost of Revenue
69,816
68,279
68,757
95,149
58,376
Reconciled Depreciation
7,207
5,670
5,736
8,492
11,830
Net Income from Continuing Operation Net Minority Interest
3,637
-1,941
-4,119
-12,147
-18,645
Total Unusual Items Excluding Goodwill
--
--
--
-2,208
0
Total Unusual Items
--
--
--
-2,208
0
Normalized EBITDA
12,208
4,271
1,783
-3,648
-6,677
Tax Rate for Calcs
0
0
0
0
0.0002
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 4/5/1994
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