Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
124,507
78,785
75,664
66,167.0810
36,880.2040
Cost of Revenue
98,422
67,977
73,193
77,966.3690
43,763.1930
Gross Profit
26,085
10,808
2,471
-11,799.2880
-6,882.9890
Operating Expense
15,565
8,588
11,328
11,961.0600
14,985.5480
Operating Income
10,520
2,220
-8,857
-23,760.3480
-21,868.5370
Net Non Operating Interest Income Expense
-3,234
-2,982
-5,840
-4,844.2500
-3,649.2580
Other Income Expense
-27,541
-33,364
-799
-2,317.4800
-1,253.7900
Pretax Income
-20,255
-34,126
-15,496
-30,922.0780
-26,771.5850
Tax Provision
4,921
3,263
1,911
1,021.3690
0
Net Income Common Stockholders
-25,176
-37,389
-17,407
-31,943.4470
-26,771.5850
Diluted NI Available to Com Stockholders
-25,176
-37,389
-17,407
-31,943.4470
-26,771.5850
Basic EPS
-0.05
-0.07
-0.04
-0.10
-0.10
Diluted EPS
-0.05
-0.07
-0.04
-0.10
-0.10
Basic Average Shares
647,966
524,168
404,037
335,854
256,319
Diluted Average Shares
661,158
524,168
404,037
335,854
256,319
Total Operating Income as Reported
-9,610
-18,717
-4,993
-26,414.8800
-23,176.8940
Total Expenses
113,987
76,565
84,521
89,927.4290
58,748.7410
Net Income from Continuing & Discontinued Operation
-25,176
-37,389
-17,407
-31,943.4470
-26,771.5850
Normalized Income
-8,651.4000
-12,692.9672
-16,815.5802
-30,228.9753
-25,517.7950
Interest Income
1,884
1,569
163
2.2300
108.5960
Interest Expense
4,197
4,685
6,498
4,660.8570
3,895.3440
Net Interest Income
-3,234
-2,982
-5,840
-4,844.2500
-3,649.2580
EBIT
-16,058
-29,441
-8,998
-26,261.2210
-22,876.2410
EBITDA
-5,912
-24,228
1,188
-14,230.1670
-13,710.5980
Reconciled Cost of Revenue
88,368
62,870
63,173
66,323.7350
34,835.6940
Reconciled Depreciation
10,146
5,213
10,186
12,031.0540
9,165.6430
Net Income from Continuing Operation Net Minority Interest
-25,176
-37,389
-17,407
-31,943.4470
-26,771.5850
Total Unusual Items Excluding Goodwill
-27,541
-33,364
-799
-2,317.4800
-1,253.7900
Total Unusual Items
-27,541
-33,364
-799
-2,317.4800
-1,253.7900
Normalized EBITDA
21,629
9,136
1,987
-11,912.6870
-12,456.8080
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0
Tax Effect of Unusual Items
-11,016.4000
-8,667.9672
-207.5802
-603.0083
0
12/31/2022 - 5/7/2004
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