Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
463,524
500,991
559,425
358,093
364,754
Cost of Revenue
405,565
427,798
492,383
316,330
338,931
Gross Profit
57,959
73,193
67,042
41,763
25,823
Operating Expense
40,507
39,273
32,915
27,489
28,227
Operating Income
17,452
33,920
34,127
14,274
-2,404
Net Non Operating Interest Income Expense
-15,263
-17,560
-6,850
-15,031
-25,423
Other Income Expense
-11,456
-27,232
-97,256
-21,331
-8,708
Pretax Income
-9,267
-10,872
-69,979
-22,088
-36,535
Tax Provision
3,210
-48,976
5,838
1,501
2,312
Net Income Common Stockholders
-11,816
36,862
-95,998
-33,572
-38,847
Average Dilution Earnings
-21
70
0
--
--
Diluted NI Available to Com Stockholders
-11,837
36,932
-95,998
-33,572
-38,847
Basic EPS
-0.38
1.16
-3.12
-1.18
-1.56
Diluted EPS
-0.38
1.09
-3.12
-1.18
-1.56
Basic Average Shares
31,908.80
31,806
30,726.92
28,366.46
24,838.40
Diluted Average Shares
34,761.28
33,788.46
30,726.92
28,366.46
24,838.40
Total Operating Income as Reported
17,452
33,920
37,341
10,492
-15,024
Total Expenses
446,072
467,071
525,298
343,819
367,158
Net Income from Continuing & Discontinued Operation
-12,477
38,104
-75,817
-23,589
-38,847
Normalized Income
-4,525.20
63,549.90
263.16
-7,085.11
-30,051.14
Interest Expense
15,263
17,560
6,850
15,031
25,423
Net Interest Income
-15,263
-17,560
-6,850
-15,031
-25,423
EBIT
5,996
6,688
-63,129
-7,057
-11,112
EBITDA
12,868
12,897
-57,366
-2,451
-6,977
Reconciled Cost of Revenue
405,565
427,798
492,383
316,330
338,931
Reconciled Depreciation
6,872
6,209
5,763
4,606
4,135
Net Income from Continuing Operation Net Minority Interest
-12,477
38,104
-75,817
-23,589
-38,847
Total Unusual Items Excluding Goodwill
-13,253
-32,210
-96,304
-20,891
-11,134
Total Unusual Items
-13,253
-32,210
-96,304
-20,891
-11,134
Normalized EBITDA
26,121
45,107
38,938
18,440
4,157
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-5,301.20
-6,764.10
-20,223.84
-4,387.11
-2,338.14
12/31/2022 - 4/6/2005
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