Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
332,073
378,362
307,337
235,840
177,895
Cost of Revenue
285,884
283,117
349,070
205,747
195,075
Gross Profit
46,189
95,245
39,640
30,093
-17,180
Operating Expense
44,297
41,822
41,243
25,382
20,527
Operating Income
1,892
53,423
-1,603
4,711
-37,707
Net Non Operating Interest Income Expense
-17,052
-20,482
-37,331
-11,542
-13,302
Other Income Expense
16,327
81,846
-22,347
-6,651
887
Pretax Income
2,848
114,787
-59,017
-13,482
-50,122
Tax Provision
660
-27,547
0
0
0
Net Income Common Stockholders
2,188
142,334
-59,017
-13,482
-50,122
Basic EPS
-0.04
0.47
-0.08
-0.06
-0.29
Diluted EPS
-0.04
0.44
-0.08
-0.06
-0.29
Basic Average Shares
321,507.5040
304,765.8000
273,346.9000
218,294.7000
174,156.8500
Diluted Average Shares
328,683.9220
320,572.0720
273,346.9000
218,294.7000
174,156.8500
Net Income from Continuing & Discontinued Operation
2,188
142,334
-59,017
-13,482
-50,122
Normalized Income
2,188
142,334
-59,017
-13,482
-50,122
Interest Income
118
135
123
4,466
91
Interest Expense
13,523
16,970
33,036
12,787
10,960
Net Interest Income
-17,052
-20,482
-37,331
-11,542
-13,302
EBIT
16,371
131,757
-25,981
-695
-39,162
EBITDA
42,522
156,227
-5,496
16,019
-25,070
Reconciled Cost of Revenue
285,884
283,117
349,070
205,747
195,075
Reconciled Depreciation
26,151
24,470
20,485
16,714
14,092
Net Income from Continuing Operation Net Minority Interest
2,188
142,334
-22,001
-13,482
-50,122
Normalized EBITDA
42,522
156,227
-5,496
16,019
-25,070
Tax Rate for Calcs
0.0002
0.0003
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 12/3/2009
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